Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.92% first-year return on $93,957 initial cash invested.
1.92%
Cash On Cash
7.48%
Cap Rate
1.18
DSCR
$4,647
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $4,497 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,957
Downpayment
20%
$72,340
Closing costs
1%
$3,617
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$4,497
Mortgage P&I
41%
$1,920
Property Taxes
5%
$218
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162