Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.13% first-year return on $93,600 initial cash invested.
2.13%
Cash On Cash
7.23%
Cap Rate
1.2
DSCR
$4,919
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,919 income − $4,753 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,919
Total Expenses
$4,753
Mortgage P&I
37%
$1,806
Property Taxes
9%
$459
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230