Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.92% first-year return on $96,162 initial cash invested.
7.92%
Cash On Cash
8.93%
Cap Rate
1.45
DSCR
$5,650
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $5,015 expenses = $635 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,162
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,650
Total Expenses
$5,015
Mortgage P&I
34%
$1,909
Property Taxes
5%
$254
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412