Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.43% first-year return on $89,400 initial cash invested.
8.43%
Cash On Cash
8.96%
Cap Rate
1.48
DSCR
$4,781
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,781 income − $4,153 expenses = $628 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
$4,781
Total Expenses
$4,153
Mortgage P&I
36%
$1,719
Property Taxes
0%
$21
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195