Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.62% first-year return on $81,924 initial cash invested.
3.62%
Cash On Cash
7.56%
Cap Rate
1.26
DSCR
$3,727
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $3,480 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,727
Total Expenses
$3,480
Mortgage P&I
41%
$1,521
Property Taxes
1%
$48
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932