Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.89% first-year return on $97,590 initial cash invested.
6.89%
Cash On Cash
8.72%
Cap Rate
1.39
DSCR
$5,498
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $4,938 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$4,938
Mortgage P&I
36%
$1,975
Property Taxes
3%
$188
Home Insurance
2%
$136
HOA
0%
$0
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374