Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.39% first-year return on $89,379 initial cash invested.
8.39%
Cash On Cash
9.13%
Cap Rate
1.47
DSCR
$5,132
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,132 income − $4,507 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$4,507
Mortgage P&I
34%
$1,756
Property Taxes
3%
$169
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283