Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.72% first-year return on $134k initial cash invested.
4.72%
Cash On Cash
7.57%
Cap Rate
1.3
DSCR
$6,995
Rent
$525
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
$6,995
Total Expenses
$6,470
Mortgage P&I
38%
$2,666
Property Taxes
4%
$254
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$1,049
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,749