Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.33% first-year return on $78,879 initial cash invested.
2.33%
Cash On Cash
7.29%
Cap Rate
1.22
DSCR
$4,108
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $3,955 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$3,955
Mortgage P&I
35%
$1,445
Property Taxes
10%
$429
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027