Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.18% first-year return on $99,375 initial cash invested.
3.18%
Cash On Cash
7.36%
Cap Rate
1.25
DSCR
$5,356
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,375
Downpayment
20%
$77,500
Closing costs
1%
$3,875
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,356
Total Expenses
$5,093
Mortgage P&I
35%
$1,900
Property Taxes
9%
$485
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,339