Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.29% first-year return on $88,077 initial cash invested.
7.29%
Cash On Cash
8.84%
Cap Rate
1.44
DSCR
$5,266
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $4,731 expenses = $535 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
$5,266
Total Expenses
$4,731
Mortgage P&I
33%
$1,713
Property Taxes
7%
$344
Home Insurance
2%
$122
HOA
0%
$24
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,316