Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.47% first-year return on $84,087 initial cash invested.
3.47%
Cash On Cash
7.65%
Cap Rate
1.26
DSCR
$4,321
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,321 income − $4,078 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,087
Downpayment
20%
$62,940
Closing costs
1%
$3,147
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,321
Total Expenses
$4,078
Mortgage P&I
37%
$1,589
Property Taxes
7%
$303
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080