Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.06% first-year return on $121k initial cash invested.
0.06%
Cash On Cash
6.53%
Cap Rate
1.1
DSCR
$5,370
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,580
Closing costs
1%
$4,629
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,370
Total Expenses
$5,364
Mortgage P&I
43%
$2,297
Property Taxes
6%
$324
Home Insurance
3%
$152
HOA
0%
$13
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342