Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.16% first-year return on $80,055 initial cash invested.
5.16%
Cash On Cash
7.87%
Cap Rate
1.35
DSCR
$3,971
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $3,627 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,971
Total Expenses
$3,627
Mortgage P&I
36%
$1,435
Property Taxes
5%
$182
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993