Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.58% first-year return on $88,203 initial cash invested.
2.58%
Cash On Cash
7.08%
Cap Rate
1.23
DSCR
$4,528
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $4,338 expenses = $190 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
$4,528
Total Expenses
$4,338
Mortgage P&I
35%
$1,601
Property Taxes
7%
$331
Home Insurance
3%
$126
HOA
2%
$107
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132