Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.09% first-year return on $95,280 initial cash invested.
2.09%
Cash On Cash
6.96%
Cap Rate
1.2
DSCR
$4,857
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,857
Total Expenses
$4,691
Mortgage P&I
37%
$1,773
Property Taxes
9%
$446
Home Insurance
3%
$128
HOA
0%
$13
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214