Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.27% first-year return on $91,101 initial cash invested.
4.27%
Cash On Cash
7.73%
Cap Rate
1.31
DSCR
$5,098
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $4,774 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,098
Total Expenses
$4,774
Mortgage P&I
34%
$1,714
Property Taxes
8%
$421
Home Insurance
2%
$127
HOA
1%
$65
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274