Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.03% first-year return on $80,181 initial cash invested.
0.03%
Cash On Cash
6.44%
Cap Rate
1.09
DSCR
$3,182
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,180 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,180
Mortgage P&I
46%
$1,459
Property Taxes
2%
$65
Home Insurance
3%
$100
HOA
1%
$29
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796