Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.67% first-year return on $91,269 initial cash invested.
7.67%
Cash On Cash
8.61%
Cap Rate
1.46
DSCR
$5,158
Rent
$583
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$4,575
Mortgage P&I
33%
$1,714
Property Taxes
5%
$235
Home Insurance
2%
$117
HOA
1%
$33
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290