Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.97% first-year return on $98,157 initial cash invested.
1.97%
Cash On Cash
7.19%
Cap Rate
1.18
DSCR
$4,772
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,157
Downpayment
20%
$76,340
Closing costs
1%
$3,817
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$4,611
Mortgage P&I
41%
$1,935
Property Taxes
4%
$197
Home Insurance
3%
$135
HOA
1%
$53
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,193