Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.82% first-year return on $89,400 initial cash invested.
4.82%
Cash On Cash
7.94%
Cap Rate
1.33
DSCR
$5,030
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $4,671 expenses = $359 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
$5,030
Total Expenses
$4,671
Mortgage P&I
34%
$1,691
Property Taxes
9%
$447
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258