Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.46% first-year return on $88,980 initial cash invested.
5.46%
Cash On Cash
7.98%
Cap Rate
1.36
DSCR
$4,852
Rent
$405
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,852
Total Expenses
$4,447
Mortgage P&I
34%
$1,649
Property Taxes
7%
$343
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,213