Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.5% first-year return on $93,978 initial cash invested.
0.5%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$4,538
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $4,499 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,538
Total Expenses
$4,499
Mortgage P&I
42%
$1,913
Property Taxes
5%
$235
Home Insurance
3%
$128
HOA
1%
$44
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,134