Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.38% first-year return on $92,130 initial cash invested.
6.38%
Cash On Cash
8.26%
Cap Rate
1.39
DSCR
$4,895
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,895 income − $4,405 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,130
Downpayment
20%
$70,600
Closing costs
1%
$3,530
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,895
Total Expenses
$4,405
Mortgage P&I
36%
$1,744
Property Taxes
3%
$168
Home Insurance
3%
$126
HOA
0%
$17
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224