Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.74% first-year return on $79,950 initial cash invested.
6.74%
Cash On Cash
8.77%
Cap Rate
1.41
DSCR
$4,418
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $3,969 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,418
Total Expenses
$3,969
Mortgage P&I
35%
$1,531
Property Taxes
5%
$214
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104