Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.89% first-year return on $82,995 initial cash invested.
1.89%
Cash On Cash
6.93%
Cap Rate
1.18
DSCR
$3,540
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $3,409 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,409
Mortgage P&I
43%
$1,514
Property Taxes
2%
$81
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885