Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5% first-year return on $80,328 initial cash invested.
5%
Cash On Cash
7.99%
Cap Rate
1.34
DSCR
$4,237
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $3,902 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,237
Total Expenses
$3,902
Mortgage P&I
35%
$1,472
Property Taxes
6%
$248
Home Insurance
2%
$97
HOA
1%
$52
Property Management
15%
$636
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059