Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.6% first-year return on $79,236 initial cash invested.
9.6%
Cash On Cash
9.14%
Cap Rate
1.58
DSCR
$4,443
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $3,809 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$3,809
Mortgage P&I
32%
$1,409
Property Taxes
4%
$162
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111