Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.68% first-year return on $79,929 initial cash invested.
3.68%
Cash On Cash
7.93%
Cap Rate
1.26
DSCR
$3,953
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,953 income − $3,708 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,953
Total Expenses
$3,708
Mortgage P&I
39%
$1,545
Property Taxes
4%
$161
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988