Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.68% first-year return on $160k initial cash invested.
8.68%
Cash On Cash
8.55%
Cap Rate
1.47
DSCR
$9,521
Rent
$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,521
Total Expenses
$8,366
Mortgage P&I
34%
$3,271
Property Taxes
3%
$289
Home Insurance
2%
$236
HOA
0%
$0
Property Management
15%
$1,428
CapEx
4%
$381
Vacancy
0%
$0
Maintenance
4%
$381
Other
25%
$2,380