Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.88% first-year return on $88,224 initial cash invested.
4.88%
Cash On Cash
8.36%
Cap Rate
1.32
DSCR
$5,006
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $4,647 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$4,647
Mortgage P&I
35%
$1,770
Property Taxes
7%
$355
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252