Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.63% first-year return on $91,500 initial cash invested.
7.63%
Cash On Cash
8.58%
Cap Rate
1.46
DSCR
$5,071
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,071 income − $4,489 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,071
Total Expenses
$4,489
Mortgage P&I
34%
$1,717
Property Taxes
4%
$211
Home Insurance
2%
$122
HOA
0%
$4
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268