Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.2% first-year return on $79,530 initial cash invested.
2.2%
Cash On Cash
7.46%
Cap Rate
1.2
DSCR
$3,829
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $3,683 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,829
Total Expenses
$3,683
Mortgage P&I
40%
$1,522
Property Taxes
6%
$221
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957