Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.89% first-year return on $97,275 initial cash invested.
3.89%
Cash On Cash
7.55%
Cap Rate
1.29
DSCR
$5,292
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$4,977
Mortgage P&I
35%
$1,847
Property Taxes
9%
$458
Home Insurance
2%
$131
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,323