Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6% first-year return on $89,337 initial cash invested.
6%
Cash On Cash
8.05%
Cap Rate
1.38
DSCR
$4,628
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $4,181 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$4,181
Mortgage P&I
36%
$1,647
Property Taxes
4%
$194
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,157