Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.08% first-year return on $91,479 initial cash invested.
4.08%
Cash On Cash
7.48%
Cap Rate
1.3
DSCR
$4,760
Rent
$311
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$4,449
Mortgage P&I
35%
$1,680
Property Taxes
8%
$363
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190