Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.09% first-year return on $175k initial cash invested.
0.09%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$7,844
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,844
Total Expenses
$7,831
Mortgage P&I
48%
$3,730
Property Taxes
1%
$73
Home Insurance
3%
$262
HOA
0%
$0
Property Management
15%
$1,177
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,961