Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.85% first-year return on $111k initial cash invested.
8.85%
Cash On Cash
9.29%
Cap Rate
1.55
DSCR
$5,915
Rent
$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$77,040
Closing costs
1%
$3,852
Rehab
0%
$0
Furnishing
8%
$30,000
Cashflow
Total Income
$5,915
Total Expenses
$5,097
Mortgage P&I
33%
$1,927
Property Taxes
3%
$197
Home Insurance
2%
$133
HOA
0%
$0
Property Management
15%
$887
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,479