Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.35% first-year return on $97,086 initial cash invested.
1.35%
Cash On Cash
6.79%
Cap Rate
1.16
DSCR
$4,536
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $4,427 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,086
Downpayment
20%
$75,320
Closing costs
1%
$3,766
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$4,427
Mortgage P&I
41%
$1,840
Property Taxes
6%
$262
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134