Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.46% first-year return on $83,835 initial cash invested.
0.46%
Cash On Cash
6.79%
Cap Rate
1.12
DSCR
$3,780
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $3,748 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$3,748
Mortgage P&I
42%
$1,590
Property Taxes
6%
$208
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945