Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.44% first-year return on $80,160 initial cash invested.
8.44%
Cash On Cash
9.14%
Cap Rate
1.5
DSCR
$4,714
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $4,150 expenses = $564 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
$4,714
Total Expenses
$4,150
Mortgage P&I
32%
$1,502
Property Taxes
5%
$240
Home Insurance
2%
$103
HOA
1%
$42
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,178