Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.11% first-year return on $79,866 initial cash invested.
0.11%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$4,084
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $4,077 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,866
Downpayment
20%
$58,920
Closing costs
1%
$2,946
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,084
Total Expenses
$4,077
Mortgage P&I
36%
$1,464
Property Taxes
13%
$550
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021