Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.95% first-year return on $96,393 initial cash invested.
0.95%
Cash On Cash
6.84%
Cap Rate
1.14
DSCR
$4,528
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $4,452 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,393
Downpayment
20%
$74,660
Closing costs
1%
$3,733
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$4,452
Mortgage P&I
41%
$1,871
Property Taxes
6%
$275
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132