Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.87% first-year return on $93,915 initial cash invested.
3.87%
Cash On Cash
7.57%
Cap Rate
1.28
DSCR
$4,817
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,817 income − $4,514 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,915
Downpayment
20%
$72,300
Closing costs
1%
$3,615
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,817
Total Expenses
$4,514
Mortgage P&I
37%
$1,783
Property Taxes
6%
$278
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204