Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.34% first-year return on $80,013 initial cash invested.
2.34%
Cash On Cash
7.23%
Cap Rate
1.21
DSCR
$3,728
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $3,572 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,013
Downpayment
20%
$59,060
Closing costs
1%
$2,953
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$3,572
Mortgage P&I
40%
$1,473
Property Taxes
6%
$205
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932