Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.17% first-year return on $91,185 initial cash invested.
3.17%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$4,504
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $4,263 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,185
Downpayment
20%
$69,700
Closing costs
1%
$3,485
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$4,263
Mortgage P&I
38%
$1,724
Property Taxes
6%
$255
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126