Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.9% first-year return on $80,790 initial cash invested.
8.9%
Cash On Cash
8.99%
Cap Rate
1.54
DSCR
$4,575
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,575
Total Expenses
$3,976
Mortgage P&I
32%
$1,457
Property Taxes
4%
$164
Home Insurance
2%
$105
HOA
1%
$54
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144