Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.99% first-year return on $95,490 initial cash invested.
2.99%
Cash On Cash
7.36%
Cap Rate
1.23
DSCR
$4,668
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$4,430
Mortgage P&I
39%
$1,839
Property Taxes
5%
$221
Home Insurance
3%
$129
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,167