Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.96% first-year return on $89,400 initial cash invested.
7.96%
Cash On Cash
8.83%
Cap Rate
1.45
DSCR
$4,716
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $4,123 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,716
Total Expenses
$4,123
Mortgage P&I
36%
$1,719
Property Taxes
0%
$21
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179