Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.75% first-year return on $94,293 initial cash invested.
5.75%
Cash On Cash
8.23%
Cap Rate
1.36
DSCR
$5,198
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,198
Total Expenses
$4,746
Mortgage P&I
35%
$1,833
Property Taxes
6%
$288
Home Insurance
2%
$129
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300