Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.47% first-year return on $80,916 initial cash invested.
7.47%
Cash On Cash
9.07%
Cap Rate
1.43
DSCR
$4,400
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $3,896 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$3,896
Mortgage P&I
36%
$1,585
Property Taxes
3%
$117
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100