Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.25% first-year return on $91,500 initial cash invested.
9.25%
Cash On Cash
9.02%
Cap Rate
1.54
DSCR
$5,371
Rent
$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,371 income − $4,666 expenses = $705 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,371
Total Expenses
$4,666
Mortgage P&I
32%
$1,710
Property Taxes
5%
$249
Home Insurance
2%
$122
HOA
0%
$6
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,343