Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.56% first-year return on $92,802 initial cash invested.
1.56%
Cash On Cash
7.04%
Cap Rate
1.16
DSCR
$4,299
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $4,178 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,802
Downpayment
20%
$71,240
Closing costs
1%
$3,562
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$4,178
Mortgage P&I
42%
$1,796
Property Taxes
4%
$157
Home Insurance
3%
$144
HOA
0%
$17
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,075