Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.84% first-year return on $80,160 initial cash invested.
4.84%
Cash On Cash
8.09%
Cap Rate
1.33
DSCR
$4,251
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $3,928 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$3,928
Mortgage P&I
35%
$1,502
Property Taxes
6%
$240
Home Insurance
2%
$103
HOA
1%
$42
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063