Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.75% first-year return on $89,064 initial cash invested.
2.75%
Cash On Cash
7.2%
Cap Rate
1.23
DSCR
$4,517
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,517 income − $4,313 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,517
Total Expenses
$4,313
Mortgage P&I
36%
$1,645
Property Taxes
8%
$377
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,129