Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.31% first-year return on $80,244 initial cash invested.
8.31%
Cash On Cash
9.9%
Cap Rate
1.46
DSCR
$5,218
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $4,662 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,244
Downpayment
20%
$59,280
Closing costs
1%
$2,964
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$4,662
Mortgage P&I
32%
$1,680
Property Taxes
7%
$372
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304