Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.21% first-year return on $125k initial cash invested.
2.21%
Cash On Cash
6.94%
Cap Rate
1.19
DSCR
$6,075
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,075
Total Expenses
$5,844
Mortgage P&I
41%
$2,478
Property Taxes
4%
$270
Home Insurance
3%
$180
HOA
0%
$0
Property Management
15%
$911
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,519