Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.96% first-year return on $94,209 initial cash invested.
5.96%
Cash On Cash
8.19%
Cap Rate
1.38
DSCR
$5,488
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,488 income − $5,020 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,488
Total Expenses
$5,020
Mortgage P&I
33%
$1,790
Property Taxes
7%
$403
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,372