Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.74% first-year return on $79,719 initial cash invested.
2.74%
Cash On Cash
7.21%
Cap Rate
1.23
DSCR
$3,862
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,680 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,680
Mortgage P&I
37%
$1,430
Property Taxes
8%
$294
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966