Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.2% first-year return on $113k initial cash invested.
7.2%
Cash On Cash
8.41%
Cap Rate
1.41
DSCR
$6,230
Rent
$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,860
Closing costs
1%
$4,543
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,230
Total Expenses
$5,550
Mortgage P&I
36%
$2,255
Property Taxes
2%
$139
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,558