Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.18% first-year return on $80,979 initial cash invested.
6.18%
Cash On Cash
8.49%
Cap Rate
1.39
DSCR
$4,377
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $3,960 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,377
Total Expenses
$3,960
Mortgage P&I
35%
$1,530
Property Taxes
5%
$199
Home Insurance
2%
$105
HOA
1%
$25
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094