Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.01% first-year return on $80,979 initial cash invested.
1.01%
Cash On Cash
7.02%
Cap Rate
1.15
DSCR
$3,866
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $3,798 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$3,798
Mortgage P&I
40%
$1,531
Property Taxes
8%
$306
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966