Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.43% first-year return on $80,979 initial cash invested.
0.43%
Cash On Cash
6.91%
Cap Rate
1.12
DSCR
$3,782
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,753 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,753
Mortgage P&I
41%
$1,548
Property Taxes
8%
$285
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946