Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.57% first-year return on $96,750 initial cash invested.
3.57%
Cash On Cash
7.57%
Cap Rate
1.25
DSCR
$4,691
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,691 income − $4,403 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,691
Total Expenses
$4,403
Mortgage P&I
40%
$1,889
Property Taxes
3%
$130
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173