Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.04% first-year return on $96,330 initial cash invested.
6.04%
Cash On Cash
8.22%
Cap Rate
1.37
DSCR
$5,261
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,261 income − $4,776 expenses = $485 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
$5,261
Total Expenses
$4,776
Mortgage P&I
35%
$1,860
Property Taxes
4%
$221
Home Insurance
2%
$131
HOA
1%
$40
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,315