Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.2% first-year return on $88,854 initial cash invested.
7.2%
Cash On Cash
8.86%
Cap Rate
1.44
DSCR
$5,737
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,737 income − $5,204 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,737
Total Expenses
$5,204
Mortgage P&I
30%
$1,730
Property Taxes
10%
$599
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$861
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,434