Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.9% first-year return on $80,979 initial cash invested.
0.9%
Cash On Cash
6.99%
Cap Rate
1.14
DSCR
$3,852
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $3,791 expenses = $61 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
$3,852
Total Expenses
$3,791
Mortgage P&I
40%
$1,531
Property Taxes
8%
$306
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963