Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.35% first-year return on $95,700 initial cash invested.
4.35%
Cash On Cash
7.78%
Cap Rate
1.31
DSCR
$5,468
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$5,121
Mortgage P&I
34%
$1,833
Property Taxes
10%
$533
Home Insurance
2%
$130
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,367