Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.38% first-year return on $101k initial cash invested.
2.38%
Cash On Cash
7.18%
Cap Rate
1.2
DSCR
$4,828
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,300
Closing costs
1%
$3,965
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$4,627
Mortgage P&I
41%
$1,979
Property Taxes
4%
$184
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207