Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.87% first-year return on $97,695 initial cash invested.
5.87%
Cash On Cash
7.97%
Cap Rate
1.37
DSCR
$5,051
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,051
Total Expenses
$4,573
Mortgage P&I
36%
$1,842
Property Taxes
4%
$192
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,263