Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.68% first-year return on $97,506 initial cash invested.
4.68%
Cash On Cash
7.76%
Cap Rate
1.32
DSCR
$5,180
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $4,800 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,506
Downpayment
20%
$75,720
Closing costs
1%
$3,786
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$4,800
Mortgage P&I
36%
$1,860
Property Taxes
6%
$321
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,295