Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.59% first-year return on $78,879 initial cash invested.
2.59%
Cash On Cash
7.49%
Cap Rate
1.21
DSCR
$3,754
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $3,584 expenses = $170 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
$3,754
Total Expenses
$3,584
Mortgage P&I
40%
$1,490
Property Taxes
5%
$191
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938