Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.08% first-year return on $92,067 initial cash invested.
7.08%
Cash On Cash
8.48%
Cap Rate
1.43
DSCR
$5,194
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $4,651 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,067
Downpayment
20%
$70,540
Closing costs
1%
$3,527
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$4,651
Mortgage P&I
34%
$1,741
Property Taxes
6%
$298
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298