Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.06% first-year return on $84,738 initial cash invested.
1.06%
Cash On Cash
7.06%
Cap Rate
1.16
DSCR
$4,537
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,537 income − $4,462 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,537
Total Expenses
$4,462
Mortgage P&I
36%
$1,614
Property Taxes
13%
$590
Home Insurance
2%
$81
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134