Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.95% first-year return on $90,555 initial cash invested.
1.95%
Cash On Cash
7.29%
Cap Rate
1.18
DSCR
$4,234
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $4,087 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,555
Downpayment
20%
$69,100
Closing costs
1%
$3,455
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$4,087
Mortgage P&I
42%
$1,782
Property Taxes
4%
$152
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058