Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.72% first-year return on $113k initial cash invested.
1.72%
Cash On Cash
6.67%
Cap Rate
1.17
DSCR
$4,929
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,240
Closing costs
1%
$4,512
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$4,767
Mortgage P&I
44%
$2,150
Property Taxes
2%
$93
Home Insurance
3%
$159
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232