Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.78% first-year return on $108k initial cash invested.
1.78%
Cash On Cash
7.07%
Cap Rate
1.18
DSCR
$5,788
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,788
Total Expenses
$5,628
Mortgage P&I
37%
$2,136
Property Taxes
10%
$563
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,447