Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.92% first-year return on $92,067 initial cash invested.
5.92%
Cash On Cash
8.15%
Cap Rate
1.38
DSCR
$5,024
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,024 income − $4,570 expenses = $454 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
$5,024
Total Expenses
$4,570
Mortgage P&I
35%
$1,741
Property Taxes
6%
$298
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256