Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.28% first-year return on $80,475 initial cash invested.
2.28%
Cash On Cash
7.27%
Cap Rate
1.21
DSCR
$3,869
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,869 income − $3,716 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,869
Total Expenses
$3,716
Mortgage P&I
39%
$1,494
Property Taxes
7%
$261
Home Insurance
3%
$104
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967