Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.69% first-year return on $78,900 initial cash invested.
2.69%
Cash On Cash
7.36%
Cap Rate
1.24
DSCR
$4,119
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $3,942 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$3,942
Mortgage P&I
35%
$1,436
Property Taxes
10%
$426
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030