Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.12% first-year return on $91,185 initial cash invested.
4.12%
Cash On Cash
7.65%
Cap Rate
1.29
DSCR
$4,643
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,185
Downpayment
20%
$69,700
Closing costs
1%
$3,485
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,643
Total Expenses
$4,330
Mortgage P&I
37%
$1,724
Property Taxes
5%
$255
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161