Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.79% first-year return on $79,929 initial cash invested.
1.79%
Cash On Cash
6.85%
Cap Rate
1.17
DSCR
$3,247
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $3,128 expenses = $119 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
$3,247
Total Expenses
$3,128
Mortgage P&I
44%
$1,434
Property Taxes
1%
$32
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812