Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.42% first-year return on $120k initial cash invested.
5.42%
Cash On Cash
7.89%
Cap Rate
1.33
DSCR
$6,486
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,980
Closing costs
1%
$4,849
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,486
Total Expenses
$5,945
Mortgage P&I
37%
$2,390
Property Taxes
4%
$272
Home Insurance
3%
$170
HOA
0%
$0
Property Management
15%
$973
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,622