Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.04% first-year return on $81,756 initial cash invested.
0.04%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$3,788
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,785 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,756
Downpayment
20%
$60,720
Closing costs
1%
$3,036
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$3,785
Mortgage P&I
40%
$1,505
Property Taxes
10%
$361
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947