Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.13% first-year return on $93,306 initial cash invested.
3.13%
Cash On Cash
7.36%
Cap Rate
1.24
DSCR
$4,439
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,439 income − $4,196 expenses = $243 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
$4,439
Total Expenses
$4,196
Mortgage P&I
40%
$1,777
Property Taxes
4%
$159
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110