Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.42% first-year return on $95,679 initial cash invested.
1.42%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$4,706
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $4,593 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$4,593
Mortgage P&I
39%
$1,826
Property Taxes
8%
$379
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176