Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.53% first-year return on $97,590 initial cash invested.
7.53%
Cash On Cash
9.37%
Cap Rate
1.4
DSCR
$5,945
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,945 income − $5,333 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,945
Total Expenses
$5,333
Mortgage P&I
35%
$2,109
Property Taxes
4%
$237
Home Insurance
2%
$133
HOA
0%
$0
Property Management
15%
$892
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,486