Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.86% first-year return on $96,750 initial cash invested.
3.86%
Cash On Cash
7.71%
Cap Rate
1.27
DSCR
$4,963
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,963 income − $4,652 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,963
Total Expenses
$4,652
Mortgage P&I
38%
$1,898
Property Taxes
5%
$240
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241