Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.91% first-year return on $109k initial cash invested.
2.91%
Cash On Cash
7.22%
Cap Rate
1.23
DSCR
$5,607
Rent
$265
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,607
Total Expenses
$5,342
Mortgage P&I
38%
$2,129
Property Taxes
7%
$366
Home Insurance
3%
$156
HOA
0%
$0
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,402