Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.88% first-year return on $99,942 initial cash invested.
2.88%
Cash On Cash
7.25%
Cap Rate
1.23
DSCR
$5,044
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $4,804 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$4,804
Mortgage P&I
38%
$1,917
Property Taxes
6%
$325
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,261