Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.18% first-year return on $92,550 initial cash invested.
1.18%
Cash On Cash
6.79%
Cap Rate
1.15
DSCR
$4,413
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,413 income − $4,322 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,413
Total Expenses
$4,322
Mortgage P&I
39%
$1,741
Property Taxes
8%
$335
Home Insurance
3%
$124
HOA
0%
$3
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,103