Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.19% first-year return on $97,590 initial cash invested.
4.19%
Cash On Cash
7.47%
Cap Rate
1.29
DSCR
$4,773
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $4,432 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,773
Total Expenses
$4,432
Mortgage P&I
38%
$1,828
Property Taxes
4%
$180
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,193