Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.92% first-year return on $93,390 initial cash invested.
9.92%
Cash On Cash
9.35%
Cap Rate
1.56
DSCR
$5,767
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,767 income − $4,995 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,767
Total Expenses
$4,995
Mortgage P&I
31%
$1,794
Property Taxes
5%
$306
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442