Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.4% first-year return on $95,154 initial cash invested.
1.4%
Cash On Cash
6.87%
Cap Rate
1.17
DSCR
$4,682
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,682 income − $4,571 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,682
Total Expenses
$4,571
Mortgage P&I
39%
$1,805
Property Taxes
8%
$390
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170