Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.05% first-year return on $144k initial cash invested.
4.05%
Cash On Cash
7.43%
Cap Rate
1.28
DSCR
$8,266
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,266
Total Expenses
$7,780
Mortgage P&I
35%
$2,904
Property Taxes
9%
$708
Home Insurance
2%
$200
HOA
0%
$0
Property Management
15%
$1,240
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,066