Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.65% first-year return on $89,043 initial cash invested.
4.65%
Cash On Cash
7.87%
Cap Rate
1.31
DSCR
$4,350
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,043
Downpayment
20%
$67,660
Closing costs
1%
$3,383
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$4,005
Mortgage P&I
39%
$1,701
Property Taxes
2%
$94
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088