Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.59% first-year return on $91,290 initial cash invested.
0.59%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$4,578
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $4,533 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$4,533
Mortgage P&I
37%
$1,700
Property Taxes
11%
$481
Home Insurance
3%
$124
HOA
1%
$31
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144