Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.3% first-year return on $84,150 initial cash invested.
5.3%
Cash On Cash
8.09%
Cap Rate
1.34
DSCR
$4,282
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$3,910
Mortgage P&I
37%
$1,581
Property Taxes
4%
$152
Home Insurance
3%
$110
HOA
0%
$13
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070