Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.33% first-year return on $79,530 initial cash invested.
8.33%
Cash On Cash
8.94%
Cap Rate
1.5
DSCR
$4,464
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $3,912 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$3,912
Mortgage P&I
33%
$1,451
Property Taxes
2%
$99
Home Insurance
2%
$103
HOA
3%
$115
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116