Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.22% first-year return on $81,525 initial cash invested.
2.22%
Cash On Cash
7.12%
Cap Rate
1.2
DSCR
$3,806
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $3,655 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$3,655
Mortgage P&I
39%
$1,491
Property Taxes
6%
$229
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952