Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.51% first-year return on $97,506 initial cash invested.
2.51%
Cash On Cash
7.31%
Cap Rate
1.21
DSCR
$4,743
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $4,539 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,743
Total Expenses
$4,539
Mortgage P&I
40%
$1,913
Property Taxes
5%
$214
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186