Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.34% first-year return on $83,478 initial cash invested.
2.34%
Cash On Cash
7.12%
Cap Rate
1.22
DSCR
$4,294
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,478
Downpayment
20%
$62,360
Closing costs
1%
$3,118
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$4,131
Mortgage P&I
35%
$1,514
Property Taxes
10%
$445
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074