Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.04% first-year return on $82,092 initial cash invested.
1.04%
Cash On Cash
7.03%
Cap Rate
1.15
DSCR
$4,205
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $4,134 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,092
Downpayment
20%
$61,040
Closing costs
1%
$3,052
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,205
Total Expenses
$4,134
Mortgage P&I
37%
$1,550
Property Taxes
12%
$486
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051