Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.65% first-year return on $78,795 initial cash invested.
0.65%
Cash On Cash
6.59%
Cap Rate
1.12
DSCR
$3,219
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,176 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,176
Mortgage P&I
44%
$1,418
Property Taxes
3%
$111
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805