Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.46% first-year return on $91,479 initial cash invested.
1.46%
Cash On Cash
6.77%
Cap Rate
1.16
DSCR
$3,972
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $3,861 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,861
Mortgage P&I
43%
$1,703
Property Taxes
3%
$129
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993