Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.93% first-year return on $122k initial cash invested.
8.93%
Cash On Cash
8.57%
Cap Rate
1.5
DSCR
$6,730
Rent
$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,740
Closing costs
1%
$4,937
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,730
Total Expenses
$5,825
Mortgage P&I
35%
$2,352
Property Taxes
1%
$68
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$1,010
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,682