Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.63% first-year return on $80,790 initial cash invested.
1.63%
Cash On Cash
6.99%
Cap Rate
1.17
DSCR
$3,675
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $3,565 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$3,565
Mortgage P&I
40%
$1,485
Property Taxes
6%
$211
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919