Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.77% first-year return on $140k initial cash invested.
0.77%
Cash On Cash
6.71%
Cap Rate
1.13
DSCR
$6,661
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$111k
Closing costs
1%
$5,542
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,661
Total Expenses
$6,571
Mortgage P&I
41%
$2,744
Property Taxes
7%
$442
Home Insurance
3%
$189
HOA
0%
$0
Property Management
15%
$999
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,665