Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.41% first-year return on $98,409 initial cash invested.
9.41%
Cash On Cash
8.92%
Cap Rate
1.54
DSCR
$5,519
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,519
Total Expenses
$4,747
Mortgage P&I
34%
$1,852
Property Taxes
2%
$105
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,380