Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.29% first-year return on $91,080 initial cash invested.
0.29%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$3,825
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,825 income − $3,803 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,825
Total Expenses
$3,803
Mortgage P&I
46%
$1,757
Property Taxes
2%
$88
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956