Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.05% first-year return on $92,655 initial cash invested.
2.05%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$4,407
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $4,249 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,655
Downpayment
20%
$71,100
Closing costs
1%
$3,555
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$4,249
Mortgage P&I
40%
$1,770
Property Taxes
5%
$236
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102