Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.98% first-year return on $91,479 initial cash invested.
0.98%
Cash On Cash
6.92%
Cap Rate
1.14
DSCR
$4,139
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $4,064 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,139
Total Expenses
$4,064
Mortgage P&I
43%
$1,778
Property Taxes
4%
$176
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035