Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.15% first-year return on $92,214 initial cash invested.
4.15%
Cash On Cash
7.77%
Cap Rate
1.3
DSCR
$5,109
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $4,790 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$4,790
Mortgage P&I
35%
$1,764
Property Taxes
9%
$435
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,277