Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.05% first-year return on $78,879 initial cash invested.
5.05%
Cash On Cash
8.22%
Cap Rate
1.33
DSCR
$4,133
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,133 income − $3,801 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,133
Total Expenses
$3,801
Mortgage P&I
36%
$1,489
Property Taxes
5%
$206
Home Insurance
2%
$102
HOA
1%
$21
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033