Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.55% first-year return on $92,172 initial cash invested.
7.55%
Cash On Cash
8.6%
Cap Rate
1.45
DSCR
$5,087
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,087 income − $4,507 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,087
Total Expenses
$4,507
Mortgage P&I
34%
$1,748
Property Taxes
4%
$192
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,272