Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.36% first-year return on $102k initial cash invested.
7.36%
Cash On Cash
8.39%
Cap Rate
1.44
DSCR
$5,747
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,880
Closing costs
1%
$3,994
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,747
Total Expenses
$5,122
Mortgage P&I
34%
$1,939
Property Taxes
5%
$284
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,437