Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.13% first-year return on $90,135 initial cash invested.
2.13%
Cash On Cash
6.96%
Cap Rate
1.2
DSCR
$4,209
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $4,049 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$4,049
Mortgage P&I
40%
$1,665
Property Taxes
3%
$123
Home Insurance
3%
$122
HOA
3%
$120
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052