Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.91% first-year return on $93,180 initial cash invested.
1.91%
Cash On Cash
7.04%
Cap Rate
1.18
DSCR
$4,377
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $4,229 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$4,229
Mortgage P&I
41%
$1,776
Property Taxes
5%
$218
Home Insurance
3%
$124
HOA
0%
$10
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094