Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.73% first-year return on $91,605 initial cash invested.
0.73%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$4,712
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $4,656 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,712
Total Expenses
$4,656
Mortgage P&I
37%
$1,766
Property Taxes
10%
$491
Home Insurance
3%
$130
HOA
0%
$8
Property Management
15%
$707
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,178