Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.74% first-year return on $90,660 initial cash invested.
2.74%
Cash On Cash
7.13%
Cap Rate
1.22
DSCR
$4,254
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $4,047 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$4,047
Mortgage P&I
39%
$1,679
Property Taxes
5%
$202
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064