Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.95% first-year return on $79,950 initial cash invested.
4.95%
Cash On Cash
7.94%
Cap Rate
1.33
DSCR
$3,790
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $3,460 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$3,460
Mortgage P&I
39%
$1,471
Property Taxes
2%
$66
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948