Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.53% first-year return on $88,917 initial cash invested.
1.53%
Cash On Cash
7.03%
Cap Rate
1.17
DSCR
$4,235
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $4,122 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,235
Total Expenses
$4,122
Mortgage P&I
40%
$1,696
Property Taxes
6%
$263
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059