Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.79% first-year return on $80,454 initial cash invested.
1.79%
Cash On Cash
6.91%
Cap Rate
1.19
DSCR
$3,750
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $3,630 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$3,630
Mortgage P&I
38%
$1,442
Property Taxes
7%
$267
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938