Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.26% first-year return on $80,307 initial cash invested.
3.26%
Cash On Cash
7.55%
Cap Rate
1.25
DSCR
$3,880
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $3,662 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,307
Downpayment
20%
$59,340
Closing costs
1%
$2,967
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$3,662
Mortgage P&I
39%
$1,494
Property Taxes
5%
$201
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970