Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.49% first-year return on $106k initial cash invested.
0.49%
Cash On Cash
6.45%
Cap Rate
1.13
DSCR
$5,203
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,203
Total Expenses
$5,160
Mortgage P&I
38%
$1,992
Property Taxes
6%
$335
Home Insurance
3%
$147
HOA
4%
$189
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301