Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.68% first-year return on $89,421 initial cash invested.
2.68%
Cash On Cash
7.36%
Cap Rate
1.22
DSCR
$4,523
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,421
Downpayment
20%
$68,020
Closing costs
1%
$3,401
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,523
Total Expenses
$4,323
Mortgage P&I
38%
$1,705
Property Taxes
6%
$279
Home Insurance
3%
$121
HOA
1%
$47
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,131