Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.28% first-year return on $93,264 initial cash invested.
6.28%
Cash On Cash
8.29%
Cap Rate
1.41
DSCR
$5,903
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,264
Downpayment
20%
$71,680
Closing costs
1%
$3,584
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,903
Total Expenses
$5,415
Mortgage P&I
30%
$1,752
Property Taxes
11%
$639
Home Insurance
2%
$130
HOA
1%
$61
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,476