Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.93% first-year return on $79,866 initial cash invested.
2.93%
Cash On Cash
7.34%
Cap Rate
1.24
DSCR
$3,830
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $3,635 expenses = $195 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
$3,830
Total Expenses
$3,635
Mortgage P&I
38%
$1,454
Property Taxes
6%
$238
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958