Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.08% first-year return on $90,303 initial cash invested.
5.08%
Cash On Cash
8.72%
Cap Rate
1.31
DSCR
$5,072
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $4,690 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,072
Total Expenses
$4,690
Mortgage P&I
38%
$1,918
Property Taxes
4%
$218
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268