Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.24% first-year return on $83,499 initial cash invested.
2.24%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$4,291
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,291 income − $4,135 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,499
Downpayment
20%
$62,380
Closing costs
1%
$3,119
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,291
Total Expenses
$4,135
Mortgage P&I
36%
$1,545
Property Taxes
10%
$417
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,073