Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.72% first-year return on $93,978 initial cash invested.
0.72%
Cash On Cash
6.6%
Cap Rate
1.14
DSCR
$4,519
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,519 income − $4,463 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,519
Total Expenses
$4,463
Mortgage P&I
39%
$1,754
Property Taxes
9%
$399
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130