Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.47% first-year return on $90,471 initial cash invested.
1.47%
Cash On Cash
7%
Cap Rate
1.17
DSCR
$4,618
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $4,507 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,618
Total Expenses
$4,507
Mortgage P&I
37%
$1,716
Property Taxes
10%
$450
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154