Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.24% first-year return on $92,193 initial cash invested.
4.24%
Cash On Cash
7.61%
Cap Rate
1.29
DSCR
$4,263
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$3,937
Mortgage P&I
41%
$1,743
Property Taxes
1%
$23
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066