Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.81% first-year return on $113k initial cash invested.
9.81%
Cash On Cash
9%
Cap Rate
1.54
DSCR
$6,734
Rent
$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,734
Total Expenses
$5,814
Mortgage P&I
32%
$2,187
Property Taxes
2%
$162
Home Insurance
2%
$158
HOA
1%
$75
Property Management
15%
$1,010
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,684