Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.11% first-year return on $96,204 initial cash invested.
1.11%
Cash On Cash
6.8%
Cap Rate
1.15
DSCR
$4,581
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $4,492 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,204
Downpayment
20%
$74,480
Closing costs
1%
$3,724
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,581
Total Expenses
$4,492
Mortgage P&I
40%
$1,838
Property Taxes
7%
$323
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145