Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.03% first-year return on $120k initial cash invested.
4.03%
Cash On Cash
7.37%
Cap Rate
1.27
DSCR
$5,893
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,240
Closing costs
1%
$4,862
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,893
Total Expenses
$5,490
Mortgage P&I
40%
$2,346
Property Taxes
2%
$142
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,473