Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.48% first-year return on $89,169 initial cash invested.
0.48%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$4,307
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,307 income − $4,271 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,307
Total Expenses
$4,271
Mortgage P&I
39%
$1,686
Property Taxes
8%
$346
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077