Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.68% first-year return on $80,538 initial cash invested.
2.68%
Cash On Cash
7.23%
Cap Rate
1.23
DSCR
$3,795
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $3,615 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$3,615
Mortgage P&I
39%
$1,462
Property Taxes
6%
$226
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949