Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.82% first-year return on $80,475 initial cash invested.
5.82%
Cash On Cash
8.26%
Cap Rate
1.37
DSCR
$4,030
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $3,640 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$3,640
Mortgage P&I
37%
$1,497
Property Taxes
2%
$99
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008