Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.65% first-year return on $94,608 initial cash invested.
9.65%
Cash On Cash
9.15%
Cap Rate
1.56
DSCR
$6,005
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,608
Downpayment
20%
$72,960
Closing costs
1%
$3,648
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,005
Total Expenses
$5,244
Mortgage P&I
30%
$1,780
Property Taxes
8%
$456
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,501