Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.84% first-year return on $103k initial cash invested.
2.84%
Cash On Cash
7.11%
Cap Rate
1.23
DSCR
$5,129
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,129
Total Expenses
$4,885
Mortgage P&I
38%
$1,955
Property Taxes
6%
$329
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282