Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.92% first-year return on $95,406 initial cash invested.
4.92%
Cash On Cash
7.77%
Cap Rate
1.32
DSCR
$4,860
Rent
$391
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,406
Downpayment
20%
$73,720
Closing costs
1%
$3,686
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,860
Total Expenses
$4,469
Mortgage P&I
37%
$1,803
Property Taxes
4%
$180
Home Insurance
3%
$129
HOA
1%
$25
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,215