Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.76% first-year return on $94,167 initial cash invested.
0.76%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$4,188
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $4,128 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,167
Downpayment
20%
$72,540
Closing costs
1%
$3,627
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$4,128
Mortgage P&I
43%
$1,820
Property Taxes
4%
$167
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,047