Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.5% first-year return on $91,899 initial cash invested.
0.5%
Cash On Cash
6.89%
Cap Rate
1.14
DSCR
$5,354
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,354 income − $5,316 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,899
Downpayment
20%
$70,380
Closing costs
1%
$3,519
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$5,316
Mortgage P&I
33%
$1,769
Property Taxes
7%
$389
Home Insurance
2%
$124
HOA
9%
$465
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338