Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.94% first-year return on $90,177 initial cash invested.
2.94%
Cash On Cash
7.28%
Cap Rate
1.24
DSCR
$4,438
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $4,217 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$4,217
Mortgage P&I
38%
$1,687
Property Taxes
6%
$274
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110