Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.65% first-year return on $97,401 initial cash invested.
1.65%
Cash On Cash
6.96%
Cap Rate
1.18
DSCR
$4,949
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,949
Total Expenses
$4,815
Mortgage P&I
38%
$1,862
Property Taxes
8%
$409
Home Insurance
3%
$136
HOA
1%
$33
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237