Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.35% first-year return on $96,456 initial cash invested.
8.35%
Cash On Cash
8.78%
Cap Rate
1.48
DSCR
$5,536
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,536 income − $4,865 expenses = $671 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
$5,536
Total Expenses
$4,865
Mortgage P&I
33%
$1,840
Property Taxes
4%
$238
Home Insurance
2%
$131
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384