Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.53% first-year return on $93,783 initial cash invested.
2.53%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$4,433
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,433 income − $4,235 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,783
Downpayment
20%
$66,460
Closing costs
1%
$3,323
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,433
Total Expenses
$4,235
Mortgage P&I
37%
$1,660
Property Taxes
6%
$284
Home Insurance
2%
$105
HOA
1%
$59
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108