Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.75% first-year return on $80,979 initial cash invested.
3.75%
Cash On Cash
7.48%
Cap Rate
1.27
DSCR
$3,660
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $3,407 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,660
Total Expenses
$3,407
Mortgage P&I
40%
$1,471
Property Taxes
2%
$80
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915