Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.04% first-year return on $81,840 initial cash invested.
2.04%
Cash On Cash
6.95%
Cap Rate
1.19
DSCR
$3,624
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,485 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,485
Mortgage P&I
41%
$1,476
Property Taxes
4%
$162
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906