Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.01% first-year return on $96,540 initial cash invested.
1.01%
Cash On Cash
6.81%
Cap Rate
1.14
DSCR
$4,590
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $4,509 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,540
Downpayment
20%
$74,800
Closing costs
1%
$3,740
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$4,509
Mortgage P&I
40%
$1,857
Property Taxes
7%
$312
Home Insurance
3%
$133
HOA
0%
$3
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148