Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.97% first-year return on $93,747 initial cash invested.
2.97%
Cash On Cash
7.69%
Cap Rate
1.23
DSCR
$5,131
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,131 income − $4,899 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,131
Total Expenses
$4,899
Mortgage P&I
37%
$1,873
Property Taxes
7%
$377
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283