Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.86% first-year return on $79,950 initial cash invested.
1.86%
Cash On Cash
7.13%
Cap Rate
1.19
DSCR
$3,772
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $3,648 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$3,648
Mortgage P&I
39%
$1,477
Property Taxes
7%
$257
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943