Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.82% first-year return on $89,022 initial cash invested.
2.82%
Cash On Cash
7.57%
Cap Rate
1.23
DSCR
$4,873
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,873 income − $4,664 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,022
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,873
Total Expenses
$4,664
Mortgage P&I
36%
$1,730
Property Taxes
10%
$465
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218