Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.17% first-year return on $97,800 initial cash invested.
1.17%
Cash On Cash
6.72%
Cap Rate
1.15
DSCR
$4,370
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,370
Total Expenses
$4,275
Mortgage P&I
42%
$1,857
Property Taxes
4%
$187
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092