Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.97% first-year return on $104k initial cash invested.
6.97%
Cash On Cash
8.39%
Cap Rate
1.41
DSCR
$5,641
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,641
Total Expenses
$5,037
Mortgage P&I
36%
$2,031
Property Taxes
3%
$154
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,410