Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.46% first-year return on $79,803 initial cash invested.
3.46%
Cash On Cash
7.6%
Cap Rate
1.27
DSCR
$4,255
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,255 income − $4,025 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,255
Total Expenses
$4,025
Mortgage P&I
34%
$1,465
Property Taxes
9%
$373
Home Insurance
3%
$112
HOA
1%
$33
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064