Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.53% first-year return on $96,981 initial cash invested.
5.53%
Cash On Cash
7.91%
Cap Rate
1.35
DSCR
$5,030
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$4,583
Mortgage P&I
36%
$1,830
Property Taxes
4%
$191
Home Insurance
3%
$135
HOA
0%
$13
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258