Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.44% first-year return on $78,900 initial cash invested.
5.44%
Cash On Cash
8.18%
Cap Rate
1.36
DSCR
$4,019
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,019 income − $3,661 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,019
Total Expenses
$3,661
Mortgage P&I
36%
$1,457
Property Taxes
4%
$172
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005