Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.77% first-year return on $160k initial cash invested.
3.77%
Cash On Cash
7.31%
Cap Rate
1.25
DSCR
$7,859
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,859
Total Expenses
$7,357
Mortgage P&I
42%
$3,296
Property Taxes
1%
$53
Home Insurance
3%
$236
HOA
0%
$0
Property Management
15%
$1,179
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,965