Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.81% first-year return on $83,625 initial cash invested.
1.81%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$3,906
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $3,780 expenses = $126 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
$3,906
Total Expenses
$3,780
Mortgage P&I
40%
$1,543
Property Taxes
6%
$253
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976