Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.7% first-year return on $96,204 initial cash invested.
6.7%
Cash On Cash
8.36%
Cap Rate
1.41
DSCR
$5,446
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,446 income − $4,909 expenses = $537 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
$5,446
Total Expenses
$4,909
Mortgage P&I
34%
$1,838
Property Taxes
6%
$323
Home Insurance
2%
$133
HOA
0%
$0
Property Management
15%
$817
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,362