Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.78% first-year return on $100k initial cash invested.
0.78%
Cash On Cash
6.77%
Cap Rate
1.16
DSCR
$5,864
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,340
Closing costs
1%
$3,917
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,864
Total Expenses
$5,799
Mortgage P&I
33%
$1,910
Property Taxes
14%
$836
Home Insurance
2%
$140
HOA
2%
$97
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,466