Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.27% first-year return on $89,400 initial cash invested.
4.27%
Cash On Cash
7.76%
Cap Rate
1.3
DSCR
$4,757
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,757 income − $4,439 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,757
Total Expenses
$4,439
Mortgage P&I
36%
$1,691
Property Taxes
7%
$346
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189