Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3% first-year return on $80,790 initial cash invested.
3%
Cash On Cash
7.3%
Cap Rate
1.26
DSCR
$4,281
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $4,079 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$4,079
Mortgage P&I
34%
$1,447
Property Taxes
11%
$476
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070