Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.69% first-year return on $93,306 initial cash invested.
7.69%
Cash On Cash
8.63%
Cap Rate
1.45
DSCR
$5,120
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $4,522 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$4,522
Mortgage P&I
35%
$1,777
Property Taxes
3%
$159
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280