Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.43% first-year return on $110k initial cash invested.
0.43%
Cash On Cash
6.39%
Cap Rate
1.11
DSCR
$4,892
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$4,853
Mortgage P&I
43%
$2,096
Property Taxes
5%
$252
Home Insurance
3%
$156
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,223