Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.26% first-year return on $99,810 initial cash invested.
0.26%
Cash On Cash
6.62%
Cap Rate
1.12
DSCR
$4,796
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,796 income − $4,774 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,810
Downpayment
20%
$72,200
Closing costs
1%
$3,610
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,796
Total Expenses
$4,774
Mortgage P&I
37%
$1,778
Property Taxes
12%
$568
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,199