Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.84% first-year return on $88,203 initial cash invested.
2.84%
Cash On Cash
7.15%
Cap Rate
1.24
DSCR
$4,562
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $4,353 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$4,353
Mortgage P&I
35%
$1,601
Property Taxes
7%
$331
Home Insurance
3%
$126
HOA
2%
$107
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140