Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.12% first-year return on $95,679 initial cash invested.
1.12%
Cash On Cash
6.82%
Cap Rate
1.15
DSCR
$4,663
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,663 income − $4,574 expenses = $89 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
$4,663
Total Expenses
$4,574
Mortgage P&I
39%
$1,826
Property Taxes
8%
$379
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,166