Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.82% first-year return on $88,938 initial cash invested.
0.82%
Cash On Cash
6.82%
Cap Rate
1.14
DSCR
$4,401
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $4,340 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$4,340
Mortgage P&I
38%
$1,683
Property Taxes
9%
$399
Home Insurance
3%
$120
HOA
1%
$26
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100