Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8% first-year return on $90,954 initial cash invested.
8%
Cash On Cash
8.57%
Cap Rate
1.49
DSCR
$5,095
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,095
Total Expenses
$4,489
Mortgage P&I
33%
$1,670
Property Taxes
5%
$247
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274