Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.15% first-year return on $96,330 initial cash invested.
8.15%
Cash On Cash
8.81%
Cap Rate
1.47
DSCR
$5,586
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $4,932 expenses = $654 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$4,932
Mortgage P&I
33%
$1,860
Property Taxes
4%
$221
Home Insurance
2%
$131
HOA
1%
$40
Property Management
15%
$838
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396