Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.19% first-year return on $80,979 initial cash invested.
1.19%
Cash On Cash
6.83%
Cap Rate
1.17
DSCR
$4,218
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,218
Total Expenses
$4,138
Mortgage P&I
35%
$1,458
Property Taxes
13%
$550
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054