Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.8% first-year return on $81,798 initial cash invested.
3.8%
Cash On Cash
7.65%
Cap Rate
1.28
DSCR
$4,010
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $3,751 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,798
Downpayment
20%
$60,760
Closing costs
1%
$3,038
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$3,751
Mortgage P&I
38%
$1,517
Property Taxes
5%
$202
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002