Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.36% first-year return on $93,159 initial cash invested.
6.36%
Cash On Cash
8.12%
Cap Rate
1.4
DSCR
$5,105
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,105 income − $4,611 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,105
Total Expenses
$4,611
Mortgage P&I
34%
$1,725
Property Taxes
5%
$274
Home Insurance
3%
$162
HOA
0%
$0
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276