Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.69% first-year return on $101k initial cash invested.
1.69%
Cash On Cash
6.9%
Cap Rate
1.17
DSCR
$4,898
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$4,756
Mortgage P&I
40%
$1,937
Property Taxes
7%
$328
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224