Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.78% first-year return on $90,324 initial cash invested.
2.78%
Cash On Cash
7.14%
Cap Rate
1.23
DSCR
$4,388
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$4,179
Mortgage P&I
38%
$1,664
Property Taxes
6%
$270
Home Insurance
3%
$122
HOA
0%
$16
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097