Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.01% first-year return on $91,542 initial cash invested.
7.01%
Cash On Cash
8.49%
Cap Rate
1.44
DSCR
$5,535
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$5,000
Mortgage P&I
31%
$1,721
Property Taxes
9%
$497
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384