Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.23% first-year return on $88,350 initial cash invested.
2.23%
Cash On Cash
7.31%
Cap Rate
1.19
DSCR
$4,056
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $3,892 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$3,892
Mortgage P&I
42%
$1,714
Property Taxes
3%
$115
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014