Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.1% first-year return on $80,139 initial cash invested.
2.1%
Cash On Cash
7.36%
Cap Rate
1.19
DSCR
$3,629
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,629 income − $3,489 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,629
Total Expenses
$3,489
Mortgage P&I
42%
$1,531
Property Taxes
3%
$100
Home Insurance
3%
$104
HOA
0%
$13
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907