Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.41% first-year return on $90,849 initial cash invested.
4.41%
Cash On Cash
7.7%
Cap Rate
1.3
DSCR
$4,353
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $4,019 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,353
Total Expenses
$4,019
Mortgage P&I
39%
$1,719
Property Taxes
2%
$89
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088