Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.8% first-year return on $81,000 initial cash invested.
2.8%
Cash On Cash
7.46%
Cap Rate
1.23
DSCR
$3,856
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $3,667 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$3,667
Mortgage P&I
39%
$1,521
Property Taxes
5%
$191
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964