Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.27% first-year return on $114k initial cash invested.
9.27%
Cash On Cash
8.85%
Cap Rate
1.51
DSCR
$6,591
Rent
$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,900
Closing costs
1%
$4,595
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,591
Total Expenses
$5,707
Mortgage P&I
34%
$2,241
Property Taxes
2%
$140
Home Insurance
2%
$161
HOA
0%
$0
Property Management
15%
$989
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,648