Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.96% first-year return on $109k initial cash invested.
3.96%
Cash On Cash
7.4%
Cap Rate
1.27
DSCR
$5,224
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$4,863
Mortgage P&I
40%
$2,114
Property Taxes
2%
$89
Home Insurance
3%
$152
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306