Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.72% first-year return on $88,266 initial cash invested.
0.72%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$3,841
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,841 income − $3,788 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,266
Downpayment
20%
$66,920
Closing costs
1%
$3,346
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,841
Total Expenses
$3,788
Mortgage P&I
44%
$1,671
Property Taxes
4%
$152
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960