Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.05% first-year return on $185k initial cash invested.
3.05%
Cash On Cash
7.03%
Cap Rate
1.22
DSCR
$9,053
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,053
Total Expenses
$8,583
Mortgage P&I
42%
$3,827
Property Taxes
1%
$120
Home Insurance
3%
$278
HOA
0%
$13
Property Management
15%
$1,358
CapEx
4%
$362
Vacancy
0%
$0
Maintenance
4%
$362
Other
25%
$2,263