Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.72% first-year return on $80,643 initial cash invested.
4.72%
Cash On Cash
7.96%
Cap Rate
1.33
DSCR
$4,285
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,285 income − $3,968 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,285
Total Expenses
$3,968
Mortgage P&I
35%
$1,491
Property Taxes
8%
$323
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071