Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.99% first-year return on $80,307 initial cash invested.
4.99%
Cash On Cash
7.76%
Cap Rate
1.34
DSCR
$3,808
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $3,474 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,307
Downpayment
20%
$59,340
Closing costs
1%
$2,967
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$3,474
Mortgage P&I
38%
$1,432
Property Taxes
3%
$122
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952