Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.16% first-year return on $78,900 initial cash invested.
2.16%
Cash On Cash
7.08%
Cap Rate
1.2
DSCR
$3,545
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $3,403 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$3,403
Mortgage P&I
40%
$1,426
Property Taxes
5%
$170
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886