Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.45% first-year return on $95,697 initial cash invested.
6.45%
Cash On Cash
8.2%
Cap Rate
1.39
DSCR
$4,970
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,697
Downpayment
20%
$73,997
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$4,456
Mortgage P&I
37%
$1,815
Property Taxes
3%
$125
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242