Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.24% first-year return on $93,747 initial cash invested.
0.24%
Cash On Cash
6.92%
Cap Rate
1.11
DSCR
$4,575
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,575 income − $4,556 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$4,556
Mortgage P&I
41%
$1,878
Property Taxes
7%
$342
Home Insurance
3%
$130
HOA
0%
$10
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144