Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.33% first-year return on $90,198 initial cash invested.
2.33%
Cash On Cash
7.51%
Cap Rate
1.2
DSCR
$4,613
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,613 income − $4,438 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,613
Total Expenses
$4,438
Mortgage P&I
39%
$1,792
Property Taxes
7%
$301
Home Insurance
3%
$122
HOA
0%
$8
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,153