Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.86% first-year return on $98,787 initial cash invested.
8.86%
Cash On Cash
9%
Cap Rate
1.51
DSCR
$6,126
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $5,397 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$5,397
Mortgage P&I
31%
$1,912
Property Taxes
7%
$406
Home Insurance
2%
$138
HOA
0%
$0
Property Management
15%
$919
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532