Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.37% first-year return on $119k initial cash invested.
1.37%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$6,210
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,210
Total Expenses
$6,074
Mortgage P&I
39%
$2,405
Property Taxes
8%
$516
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$932
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,552