Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.78% first-year return on $88,077 initial cash invested.
4.78%
Cash On Cash
8.13%
Cap Rate
1.32
DSCR
$4,910
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $4,559 expenses = $351 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,077
Downpayment
20%
$66,740
Closing costs
1%
$3,337
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$4,559
Mortgage P&I
35%
$1,713
Property Taxes
7%
$344
Home Insurance
2%
$122
HOA
0%
$24
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,228