Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.24% first-year return on $96,099 initial cash invested.
0.24%
Cash On Cash
6.44%
Cap Rate
1.1
DSCR
$4,255
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,255 income − $4,236 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,099
Downpayment
20%
$74,380
Closing costs
1%
$3,719
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,255
Total Expenses
$4,236
Mortgage P&I
42%
$1,808
Property Taxes
6%
$253
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064