Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.93% first-year return on $88,350 initial cash invested.
3.93%
Cash On Cash
7.9%
Cap Rate
1.28
DSCR
$4,765
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,765 income − $4,476 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,765
Total Expenses
$4,476
Mortgage P&I
36%
$1,725
Property Taxes
7%
$343
Home Insurance
2%
$117
HOA
0%
$3
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191