Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.75% first-year return on $92,193 initial cash invested.
2.75%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$4,694
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $4,483 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$4,483
Mortgage P&I
38%
$1,766
Property Taxes
7%
$338
Home Insurance
3%
$122
HOA
0%
$3
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174