Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.28% first-year return on $92,697 initial cash invested.
5.28%
Cash On Cash
8.02%
Cap Rate
1.34
DSCR
$4,866
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,697
Downpayment
20%
$71,140
Closing costs
1%
$3,557
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$4,458
Mortgage P&I
36%
$1,775
Property Taxes
2%
$102
Home Insurance
3%
$126
HOA
2%
$119
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216