Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.18% first-year return on $80,874 initial cash invested.
4.18%
Cash On Cash
7.53%
Cap Rate
1.3
DSCR
$3,681
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $3,399 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,874
Downpayment
20%
$59,880
Closing costs
1%
$2,994
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$3,399
Mortgage P&I
39%
$1,449
Property Taxes
2%
$79
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920