Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.25% first-year return on $92,697 initial cash invested.
4.25%
Cash On Cash
7.73%
Cap Rate
1.29
DSCR
$4,713
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $4,385 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,697
Downpayment
20%
$71,140
Closing costs
1%
$3,557
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$4,385
Mortgage P&I
38%
$1,775
Property Taxes
2%
$102
Home Insurance
3%
$126
HOA
3%
$119
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,178