Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.31% first-year return on $96,372 initial cash invested.
1.31%
Cash On Cash
6.9%
Cap Rate
1.17
DSCR
$5,103
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $4,998 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,372
Downpayment
20%
$74,640
Closing costs
1%
$3,732
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$4,998
Mortgage P&I
36%
$1,836
Property Taxes
11%
$581
Home Insurance
3%
$132
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276