Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.47% first-year return on $96,057 initial cash invested.
0.47%
Cash On Cash
6.6%
Cap Rate
1.11
DSCR
$4,030
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $3,992 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,057
Downpayment
20%
$74,340
Closing costs
1%
$3,717
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$3,992
Mortgage P&I
46%
$1,845
Property Taxes
0%
$18
Home Insurance
3%
$136
HOA
1%
$59
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008