Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.41% first-year return on $94,650 initial cash invested.
3.41%
Cash On Cash
7.29%
Cap Rate
1.26
DSCR
$4,546
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$4,277
Mortgage P&I
39%
$1,766
Property Taxes
4%
$182
Home Insurance
3%
$128
HOA
0%
$19
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136