Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.33% first-year return on $94,650 initial cash invested.
1.33%
Cash On Cash
6.96%
Cap Rate
1.16
DSCR
$4,783
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,783 income − $4,678 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,783
Total Expenses
$4,678
Mortgage P&I
38%
$1,822
Property Taxes
9%
$433
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196