Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.64% first-year return on $84,717 initial cash invested.
0.64%
Cash On Cash
6.58%
Cap Rate
1.12
DSCR
$3,524
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $3,479 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,717
Downpayment
20%
$63,540
Closing costs
1%
$3,177
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$3,479
Mortgage P&I
44%
$1,556
Property Taxes
3%
$91
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881