Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.33% first-year return on $99,396 initial cash invested.
0.33%
Cash On Cash
6.72%
Cap Rate
1.11
DSCR
$4,728
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $4,701 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,396
Downpayment
20%
$77,520
Closing costs
1%
$3,876
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$4,701
Mortgage P&I
41%
$1,954
Property Taxes
7%
$338
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182