Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.23% first-year return on $145k initial cash invested.
2.23%
Cash On Cash
7.33%
Cap Rate
1.2
DSCR
$7,092
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$109k
Closing costs
1%
$5,453
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$7,092
Total Expenses
$6,824
Mortgage P&I
39%
$2,778
Property Taxes
7%
$468
Home Insurance
2%
$173
HOA
0%
$0
Property Management
15%
$1,064
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,773