Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.01% first-year return on $83,814 initial cash invested.
4.01%
Cash On Cash
7.93%
Cap Rate
1.28
DSCR
$4,373
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,373 income − $4,093 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,814
Downpayment
20%
$62,680
Closing costs
1%
$3,134
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,373
Total Expenses
$4,093
Mortgage P&I
37%
$1,615
Property Taxes
6%
$267
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093