Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.24% first-year return on $97,800 initial cash invested.
3.24%
Cash On Cash
7.39%
Cap Rate
1.25
DSCR
$5,096
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$4,832
Mortgage P&I
37%
$1,871
Property Taxes
7%
$336
Home Insurance
3%
$133
HOA
1%
$46
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274