Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.72% first-year return on $98,787 initial cash invested.
9.72%
Cash On Cash
9.24%
Cap Rate
1.55
DSCR
$6,263
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,263 income − $5,463 expenses = $800 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
$6,263
Total Expenses
$5,463
Mortgage P&I
31%
$1,912
Property Taxes
6%
$406
Home Insurance
2%
$138
HOA
0%
$0
Property Management
15%
$939
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,566