Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.54% first-year return on $79,530 initial cash invested.
8.54%
Cash On Cash
9%
Cap Rate
1.51
DSCR
$4,490
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $3,924 expenses = $566 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
$4,490
Total Expenses
$3,924
Mortgage P&I
32%
$1,451
Property Taxes
2%
$99
Home Insurance
2%
$103
HOA
3%
$115
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122