Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.55% first-year return on $81,000 initial cash invested.
4.55%
Cash On Cash
7.98%
Cap Rate
1.32
DSCR
$4,488
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $4,181 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$4,181
Mortgage P&I
34%
$1,508
Property Taxes
9%
$413
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122