Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.5% first-year return on $96,960 initial cash invested.
6.5%
Cash On Cash
8.26%
Cap Rate
1.39
DSCR
$5,067
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $4,542 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,067
Total Expenses
$4,542
Mortgage P&I
37%
$1,860
Property Taxes
2%
$116
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267