Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.37% first-year return on $97,185 initial cash invested.
4.37%
Cash On Cash
7.97%
Cap Rate
1.3
DSCR
$4,614
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,185
Downpayment
20%
$69,700
Closing costs
1%
$3,485
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,614
Total Expenses
$4,260
Mortgage P&I
38%
$1,776
Property Taxes
3%
$140
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154