Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.61% first-year return on $94,923 initial cash invested.
5.61%
Cash On Cash
7.99%
Cap Rate
1.36
DSCR
$4,866
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $4,422 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,923
Downpayment
20%
$73,260
Closing costs
1%
$3,663
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$4,422
Mortgage P&I
37%
$1,799
Property Taxes
3%
$159
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216