Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.73% first-year return on $82,323 initial cash invested.
1.73%
Cash On Cash
7.02%
Cap Rate
1.18
DSCR
$3,748
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $3,629 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$3,629
Mortgage P&I
41%
$1,523
Property Taxes
5%
$199
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937