Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.22% first-year return on $78,942 initial cash invested.
8.22%
Cash On Cash
8.89%
Cap Rate
1.5
DSCR
$4,404
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $3,863 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$3,863
Mortgage P&I
33%
$1,433
Property Taxes
5%
$211
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101