Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.84% first-year return on $98,913 initial cash invested.
1.84%
Cash On Cash
6.93%
Cap Rate
1.18
DSCR
$4,749
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $4,597 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$4,597
Mortgage P&I
40%
$1,882
Property Taxes
6%
$301
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187