Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.23% first-year return on $91,521 initial cash invested.
9.23%
Cash On Cash
9%
Cap Rate
1.54
DSCR
$5,324
Rent
$704
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,521
Downpayment
20%
$70,020
Closing costs
1%
$3,501
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,324
Total Expenses
$4,620
Mortgage P&I
32%
$1,710
Property Taxes
4%
$232
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,331