Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.97% first-year return on $97,506 initial cash invested.
0.97%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$4,502
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $4,423 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,506
Downpayment
20%
$75,720
Closing costs
1%
$3,786
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$4,423
Mortgage P&I
42%
$1,913
Property Taxes
5%
$214
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126