Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.79% first-year return on $92,025 initial cash invested.
2.79%
Cash On Cash
7.36%
Cap Rate
1.22
DSCR
$4,482
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $4,268 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,025
Downpayment
20%
$70,500
Closing costs
1%
$3,525
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$4,268
Mortgage P&I
39%
$1,769
Property Taxes
5%
$225
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120