Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.48% first-year return on $89,337 initial cash invested.
5.48%
Cash On Cash
7.9%
Cap Rate
1.36
DSCR
$4,553
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,553 income − $4,145 expenses = $408 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
$4,553
Total Expenses
$4,145
Mortgage P&I
36%
$1,647
Property Taxes
4%
$194
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138