Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.35% first-year return on $88,896 initial cash invested.
2.35%
Cash On Cash
7.13%
Cap Rate
1.21
DSCR
$4,526
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $4,352 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$4,352
Mortgage P&I
37%
$1,652
Property Taxes
6%
$249
Home Insurance
2%
$112
HOA
4%
$166
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132