Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.04% first-year return on $80,517 initial cash invested.
0.04%
Cash On Cash
6.7%
Cap Rate
1.09
DSCR
$3,426
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,423 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$3,423
Mortgage P&I
44%
$1,523
Property Taxes
4%
$151
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856