Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.58% first-year return on $98,850 initial cash invested.
1.58%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$4,801
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,801 income − $4,671 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,801
Total Expenses
$4,671
Mortgage P&I
40%
$1,911
Property Taxes
7%
$321
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200