Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.56% first-year return on $80,979 initial cash invested.
9.56%
Cash On Cash
9.43%
Cap Rate
1.55
DSCR
$4,816
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $4,171 expenses = $645 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,816
Total Expenses
$4,171
Mortgage P&I
32%
$1,519
Property Taxes
5%
$235
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204