Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.1% first-year return on $79,929 initial cash invested.
5.1%
Cash On Cash
8.35%
Cap Rate
1.33
DSCR
$4,139
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $3,799 expenses = $340 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
$4,139
Total Expenses
$3,799
Mortgage P&I
37%
$1,545
Property Taxes
4%
$161
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035