Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.04% first-year return on $88,812 initial cash invested.
4.04%
Cash On Cash
7.48%
Cap Rate
1.28
DSCR
$4,100
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $3,801 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$3,801
Mortgage P&I
40%
$1,640
Property Taxes
1%
$58
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025