Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.94% first-year return on $80,538 initial cash invested.
1.94%
Cash On Cash
7.27%
Cap Rate
1.19
DSCR
$4,034
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $3,904 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$3,904
Mortgage P&I
37%
$1,512
Property Taxes
10%
$391
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008