Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.05% first-year return on $83,751 initial cash invested.
2.05%
Cash On Cash
7.38%
Cap Rate
1.19
DSCR
$3,975
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $3,832 expenses = $143 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
$3,975
Total Expenses
$3,832
Mortgage P&I
41%
$1,623
Property Taxes
5%
$189
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994