Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.63% first-year return on $81,315 initial cash invested.
8.63%
Cash On Cash
9.01%
Cap Rate
1.5
DSCR
$4,380
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,380 income − $3,795 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,315
Downpayment
20%
$60,300
Closing costs
1%
$3,015
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,380
Total Expenses
$3,795
Mortgage P&I
34%
$1,505
Property Taxes
2%
$78
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095