Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.19% first-year return on $80,685 initial cash invested.
1.19%
Cash On Cash
7.2%
Cap Rate
1.16
DSCR
$4,194
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $4,114 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$4,114
Mortgage P&I
37%
$1,543
Property Taxes
11%
$450
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048