Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.92% first-year return on $78,879 initial cash invested.
2.92%
Cash On Cash
7.59%
Cap Rate
1.23
DSCR
$3,799
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,799 income − $3,607 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,799
Total Expenses
$3,607
Mortgage P&I
39%
$1,490
Property Taxes
5%
$191
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950