Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.66% first-year return on $91,500 initial cash invested.
2.66%
Cash On Cash
7.12%
Cap Rate
1.22
DSCR
$4,406
Rent
$203
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$4,203
Mortgage P&I
39%
$1,699
Property Taxes
6%
$267
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102