Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.25% first-year return on $80,412 initial cash invested.
5.25%
Cash On Cash
8.17%
Cap Rate
1.35
DSCR
$4,216
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $3,864 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,412
Downpayment
20%
$59,440
Closing costs
1%
$2,972
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$3,864
Mortgage P&I
36%
$1,503
Property Taxes
6%
$234
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054