Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.65% first-year return on $79,950 initial cash invested.
4.65%
Cash On Cash
7.85%
Cap Rate
1.32
DSCR
$4,009
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,009
Total Expenses
$3,699
Mortgage P&I
36%
$1,459
Property Taxes
5%
$212
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002