Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.97% first-year return on $89,379 initial cash invested.
2.97%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$4,332
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,332 income − $4,111 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,332
Total Expenses
$4,111
Mortgage P&I
39%
$1,695
Property Taxes
5%
$209
Home Insurance
3%
$119
HOA
0%
$9
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083