Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.06% first-year return on $93,180 initial cash invested.
1.06%
Cash On Cash
6.8%
Cap Rate
1.14
DSCR
$4,040
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $3,958 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$3,958
Mortgage P&I
44%
$1,786
Property Taxes
3%
$136
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010