Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.61% first-year return on $89,190 initial cash invested.
3.61%
Cash On Cash
7.57%
Cap Rate
1.26
DSCR
$4,482
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$4,214
Mortgage P&I
38%
$1,692
Property Taxes
3%
$149
Home Insurance
3%
$119
HOA
2%
$104
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120