Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.02% first-year return on $80,097 initial cash invested.
5.02%
Cash On Cash
8.32%
Cap Rate
1.33
DSCR
$4,358
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $4,023 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$4,023
Mortgage P&I
35%
$1,541
Property Taxes
7%
$285
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090