Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.36% first-year return on $88,980 initial cash invested.
9.36%
Cash On Cash
9.02%
Cap Rate
1.57
DSCR
$5,714
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,714 income − $5,020 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,714
Total Expenses
$5,020
Mortgage P&I
28%
$1,617
Property Taxes
10%
$546
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$857
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,428