Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.42% first-year return on $88,728 initial cash invested.
4.42%
Cash On Cash
7.85%
Cap Rate
1.31
DSCR
$4,986
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,986
Total Expenses
$4,659
Mortgage P&I
34%
$1,676
Property Taxes
9%
$473
Home Insurance
2%
$118
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246