Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.59% first-year return on $101k initial cash invested.
1.59%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$4,394
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$4,260
Mortgage P&I
44%
$1,949
Property Taxes
1%
$62
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098