Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.41% first-year return on $88,833 initial cash invested.
0.41%
Cash On Cash
6.47%
Cap Rate
1.11
DSCR
$3,813
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $3,783 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$3,783
Mortgage P&I
43%
$1,635
Property Taxes
4%
$139
Home Insurance
4%
$138
HOA
1%
$40
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$953