Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.05% first-year return on $92,655 initial cash invested.
0.05%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$4,110
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,106 expenses = $4 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
$4,110
Total Expenses
$4,106
Mortgage P&I
43%
$1,770
Property Taxes
6%
$236
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028