Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.41% first-year return on $83,625 initial cash invested.
6.41%
Cash On Cash
8.34%
Cap Rate
1.41
DSCR
$4,525
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,525 income − $4,078 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,525
Total Expenses
$4,078
Mortgage P&I
34%
$1,543
Property Taxes
6%
$253
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,131