Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.24% first-year return on $81,000 initial cash invested.
4.24%
Cash On Cash
7.65%
Cap Rate
1.31
DSCR
$4,093
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,093 income − $3,807 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,093
Total Expenses
$3,807
Mortgage P&I
36%
$1,462
Property Taxes
6%
$242
Home Insurance
3%
$105
HOA
1%
$33
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023