Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.44% first-year return on $93,726 initial cash invested.
8.44%
Cash On Cash
8.64%
Cap Rate
1.5
DSCR
$5,212
Rent
$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $4,553 expenses = $659 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
$5,212
Total Expenses
$4,553
Mortgage P&I
33%
$1,729
Property Taxes
4%
$194
Home Insurance
2%
$129
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,303