Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.5% first-year return on $96,456 initial cash invested.
7.5%
Cash On Cash
8.54%
Cap Rate
1.45
DSCR
$5,407
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,407 income − $4,804 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,407
Total Expenses
$4,804
Mortgage P&I
34%
$1,840
Property Taxes
4%
$238
Home Insurance
2%
$131
HOA
0%
$0
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352