Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.78% first-year return on $93,726 initial cash invested.
4.78%
Cash On Cash
7.62%
Cap Rate
1.32
DSCR
$4,665
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,665 income − $4,292 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,726
Downpayment
20%
$72,120
Closing costs
1%
$3,606
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,665
Total Expenses
$4,292
Mortgage P&I
37%
$1,729
Property Taxes
4%
$194
Home Insurance
3%
$129
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,166