Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.98% first-year return on $88,098 initial cash invested.
0.98%
Cash On Cash
6.9%
Cap Rate
1.14
DSCR
$4,133
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,133 income − $4,061 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,133
Total Expenses
$4,061
Mortgage P&I
41%
$1,681
Property Taxes
7%
$287
Home Insurance
3%
$105
HOA
0%
$5
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033