Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.1% first-year return on $80,979 initial cash invested.
2.1%
Cash On Cash
7.19%
Cap Rate
1.19
DSCR
$3,565
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,565 income − $3,423 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,565
Total Expenses
$3,423
Mortgage P&I
42%
$1,513
Property Taxes
3%
$93
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891