Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.89% first-year return on $79,929 initial cash invested.
0.89%
Cash On Cash
6.58%
Cap Rate
1.13
DSCR
$3,130
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,071 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,071
Mortgage P&I
46%
$1,434
Property Taxes
1%
$32
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782