Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.06% first-year return on $80,685 initial cash invested.
8.06%
Cash On Cash
8.89%
Cap Rate
1.48
DSCR
$4,455
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $3,913 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$3,913
Mortgage P&I
33%
$1,491
Property Taxes
4%
$170
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114