Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.6% first-year return on $97,779 initial cash invested.
0.6%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$4,340
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $4,291 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$4,291
Mortgage P&I
43%
$1,856
Property Taxes
5%
$218
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085