Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.22% first-year return on $79,656 initial cash invested.
1.22%
Cash On Cash
6.85%
Cap Rate
1.15
DSCR
$3,474
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $3,393 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,656
Downpayment
20%
$58,720
Closing costs
1%
$2,936
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,393
Mortgage P&I
42%
$1,456
Property Taxes
5%
$165
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868