Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.97% first-year return on $91,479 initial cash invested.
1.97%
Cash On Cash
7.13%
Cap Rate
1.19
DSCR
$4,601
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $4,451 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,601
Total Expenses
$4,451
Mortgage P&I
38%
$1,746
Property Taxes
8%
$375
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150