Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.27% first-year return on $96,099 initial cash invested.
3.27%
Cash On Cash
7.52%
Cap Rate
1.24
DSCR
$4,858
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $4,596 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,099
Downpayment
20%
$74,380
Closing costs
1%
$3,719
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,858
Total Expenses
$4,596
Mortgage P&I
39%
$1,876
Property Taxes
6%
$267
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214