Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.1% first-year return on $231k initial cash invested.
1.1%
Cash On Cash
6.92%
Cap Rate
1.14
DSCR
$12,334
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$202k
Closing costs
1%
$10,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$12,334
Total Expenses
$12,123
Mortgage P&I
42%
$5,135
Property Taxes
4%
$485
Home Insurance
5%
$583
HOA
0%
$0
Property Management
15%
$1,850
CapEx
4%
$493
Vacancy
0%
$0
Maintenance
4%
$493
Other
25%
$3,084