Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.73% first-year return on $93,390 initial cash invested.
3.73%
Cash On Cash
7.65%
Cap Rate
1.28
DSCR
$5,210
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,210 income − $4,920 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,210
Total Expenses
$4,920
Mortgage P&I
34%
$1,790
Property Taxes
10%
$504
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302