Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.4% first-year return on $80,895 initial cash invested.
0.4%
Cash On Cash
6.67%
Cap Rate
1.11
DSCR
$3,585
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $3,558 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$3,558
Mortgage P&I
42%
$1,495
Property Taxes
7%
$238
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896