Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.45% first-year return on $78,879 initial cash invested.
5.45%
Cash On Cash
8.11%
Cap Rate
1.36
DSCR
$4,156
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $3,798 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$3,798
Mortgage P&I
35%
$1,436
Property Taxes
6%
$257
Home Insurance
2%
$103
HOA
0%
$8
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039