Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.35% first-year return on $95,238 initial cash invested.
0.35%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$4,226
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $4,198 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$4,198
Mortgage P&I
43%
$1,821
Property Taxes
5%
$202
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056