Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.17% first-year return on $96,267 initial cash invested.
5.17%
Cash On Cash
8%
Cap Rate
1.35
DSCR
$5,814
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,814
Total Expenses
$5,399
Mortgage P&I
32%
$1,838
Property Taxes
10%
$558
Home Insurance
2%
$133
HOA
1%
$78
Property Management
15%
$872
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,454