Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.03% first-year return on $81,000 initial cash invested.
2.03%
Cash On Cash
7.12%
Cap Rate
1.18
DSCR
$3,472
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $3,335 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$3,335
Mortgage P&I
43%
$1,503
Property Taxes
2%
$60
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868