Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.29% first-year return on $119k initial cash invested.
0.29%
Cash On Cash
6.49%
Cap Rate
1.1
DSCR
$5,168
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,168
Total Expenses
$5,139
Mortgage P&I
46%
$2,361
Property Taxes
3%
$129
Home Insurance
3%
$168
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292