Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.3% first-year return on $134k initial cash invested.
4.3%
Cash On Cash
7.46%
Cap Rate
1.28
DSCR
$6,903
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,903
Total Expenses
$6,425
Mortgage P&I
39%
$2,666
Property Taxes
4%
$254
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$1,035
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,726