Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.95% first-year return on $89,820 initial cash invested.
1.95%
Cash On Cash
6.93%
Cap Rate
1.19
DSCR
$4,262
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $4,116 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$4,116
Mortgage P&I
39%
$1,658
Property Taxes
4%
$171
Home Insurance
3%
$117
HOA
3%
$125
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,066