Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.85% first-year return on $83,751 initial cash invested.
2.85%
Cash On Cash
7.61%
Cap Rate
1.22
DSCR
$4,081
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,081 income − $3,882 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,751
Downpayment
20%
$62,620
Closing costs
1%
$3,131
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,081
Total Expenses
$3,882
Mortgage P&I
40%
$1,623
Property Taxes
5%
$189
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020