Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.19% first-year return on $79,950 initial cash invested.
4.19%
Cash On Cash
7.97%
Cap Rate
1.29
DSCR
$4,110
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $3,831 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$3,831
Mortgage P&I
37%
$1,516
Property Taxes
6%
$240
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028