Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.82% first-year return on $92,130 initial cash invested.
8.82%
Cash On Cash
8.94%
Cap Rate
1.51
DSCR
$5,253
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,253 income − $4,576 expenses = $677 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
$5,253
Total Expenses
$4,576
Mortgage P&I
33%
$1,744
Property Taxes
3%
$168
Home Insurance
2%
$126
HOA
0%
$17
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,313