Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.42% first-year return on $79,278 initial cash invested.
2.42%
Cash On Cash
7.26%
Cap Rate
1.22
DSCR
$3,878
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $3,718 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$3,718
Mortgage P&I
37%
$1,451
Property Taxes
8%
$300
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970