Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.27% first-year return on $91,269 initial cash invested.
3.27%
Cash On Cash
7.37%
Cap Rate
1.25
DSCR
$4,518
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $4,269 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$4,269
Mortgage P&I
38%
$1,714
Property Taxes
5%
$235
Home Insurance
3%
$117
HOA
1%
$33
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130