Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.82% first-year return on $100k initial cash invested.
2.82%
Cash On Cash
7.3%
Cap Rate
1.22
DSCR
$4,775
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,775
Total Expenses
$4,540
Mortgage P&I
41%
$1,951
Property Taxes
3%
$155
Home Insurance
3%
$142
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194