Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.19% first-year return on $121k initial cash invested.
0.19%
Cash On Cash
6.35%
Cap Rate
1.1
DSCR
$5,180
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,020
Closing costs
1%
$4,901
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$5,161
Mortgage P&I
46%
$2,366
Property Taxes
3%
$134
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,295