Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.8% first-year return on $79,467 initial cash invested.
6.8%
Cash On Cash
8.26%
Cap Rate
1.43
DSCR
$3,809
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,809 income − $3,359 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,809
Total Expenses
$3,359
Mortgage P&I
37%
$1,412
Property Taxes
0%
$15
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952