Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.86% first-year return on $105k initial cash invested.
1.86%
Cash On Cash
7.16%
Cap Rate
1.18
DSCR
$5,412
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,060
Closing costs
1%
$4,153
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,412
Total Expenses
$5,249
Mortgage P&I
39%
$2,100
Property Taxes
8%
$408
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,353