Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.07% first-year return on $93,243 initial cash invested.
7.07%
Cash On Cash
8.39%
Cap Rate
1.45
DSCR
$5,757
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,243
Downpayment
20%
$71,660
Closing costs
1%
$3,583
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$5,208
Mortgage P&I
30%
$1,726
Property Taxes
10%
$597
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$864
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,439