Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.64% first-year return on $103k initial cash invested.
2.64%
Cash On Cash
7.06%
Cap Rate
1.22
DSCR
$5,098
Rent
$227
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
$5,098
Total Expenses
$4,871
Mortgage P&I
38%
$1,955
Property Taxes
6%
$329
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274