Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.46% first-year return on $98,850 initial cash invested.
2.46%
Cash On Cash
7.1%
Cap Rate
1.22
DSCR
$5,100
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$4,897
Mortgage P&I
37%
$1,872
Property Taxes
9%
$442
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,275