Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.66% first-year return on $80,307 initial cash invested.
2.66%
Cash On Cash
7.3%
Cap Rate
1.24
DSCR
$4,286
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $4,108 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,286
Total Expenses
$4,108
Mortgage P&I
34%
$1,456
Property Taxes
11%
$483
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,072