Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.42% first-year return on $79,047 initial cash invested.
5.42%
Cash On Cash
8.4%
Cap Rate
1.35
DSCR
$4,192
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $3,835 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$3,835
Mortgage P&I
36%
$1,510
Property Taxes
5%
$190
Home Insurance
3%
$105
HOA
0%
$17
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048