Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.21% first-year return on $80,979 initial cash invested.
6.21%
Cash On Cash
8.99%
Cap Rate
1.36
DSCR
$4,363
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,363 income − $3,944 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,363
Total Expenses
$3,944
Mortgage P&I
38%
$1,653
Property Taxes
2%
$91
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091