Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.39% first-year return on $94,020 initial cash invested.
4.39%
Cash On Cash
7.67%
Cap Rate
1.29
DSCR
$4,472
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $4,128 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$4,128
Mortgage P&I
40%
$1,790
Property Taxes
1%
$32
Home Insurance
3%
$130
HOA
1%
$29
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118