Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.46% first-year return on $96,750 initial cash invested.
6.46%
Cash On Cash
8.37%
Cap Rate
1.38
DSCR
$5,139
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$5,139
Total Expenses
$4,618
Mortgage P&I
37%
$1,889
Property Taxes
3%
$130
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$771
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,285