Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.41% first-year return on $94,566 initial cash invested.
5.41%
Cash On Cash
8.05%
Cap Rate
1.35
DSCR
$5,094
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,094
Total Expenses
$4,668
Mortgage P&I
36%
$1,815
Property Taxes
4%
$223
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274