Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.81% first-year return on $78,858 initial cash invested.
0.81%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$3,575
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,575 income − $3,522 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,575
Total Expenses
$3,522
Mortgage P&I
41%
$1,473
Property Taxes
6%
$231
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894