Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.61% first-year return on $89,673 initial cash invested.
1.61%
Cash On Cash
6.97%
Cap Rate
1.19
DSCR
$4,759
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,759 income − $4,639 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,759
Total Expenses
$4,639
Mortgage P&I
35%
$1,671
Property Taxes
12%
$562
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190