Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.18% first-year return on $89,190 initial cash invested.
2.18%
Cash On Cash
6.98%
Cap Rate
1.2
DSCR
$4,080
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $3,918 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,080
Total Expenses
$3,918
Mortgage P&I
40%
$1,646
Property Taxes
5%
$193
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020