Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.43% first-year return on $98,829 initial cash invested.
5.43%
Cash On Cash
7.94%
Cap Rate
1.34
DSCR
$5,153
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,153
Total Expenses
$4,706
Mortgage P&I
37%
$1,893
Property Taxes
3%
$172
Home Insurance
3%
$136
HOA
1%
$32
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288