Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1% first-year return on $80,307 initial cash invested.
1%
Cash On Cash
6.98%
Cap Rate
1.14
DSCR
$3,516
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $3,449 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,307
Downpayment
20%
$59,340
Closing costs
1%
$2,967
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$3,449
Mortgage P&I
43%
$1,517
Property Taxes
4%
$137
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879