Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.62% first-year return on $95,133 initial cash invested.
8.62%
Cash On Cash
9%
Cap Rate
1.51
DSCR
$6,076
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,076 income − $5,393 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$5,393
Mortgage P&I
30%
$1,828
Property Taxes
8%
$516
Home Insurance
2%
$133
HOA
0%
$0
Property Management
15%
$911
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,519