Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.99% first-year return on $95,301 initial cash invested.
1.99%
Cash On Cash
7.05%
Cap Rate
1.18
DSCR
$4,164
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $4,006 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,301
Downpayment
20%
$73,620
Closing costs
1%
$3,681
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$4,006
Mortgage P&I
44%
$1,837
Property Taxes
1%
$39
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041