Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.68% first-year return on $121k initial cash invested.
0.68%
Cash On Cash
6.49%
Cap Rate
1.12
DSCR
$5,137
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,137
Total Expenses
$5,068
Mortgage P&I
46%
$2,375
Property Taxes
1%
$56
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$771
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,284