Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.02% first-year return on $144k initial cash invested.
0.02%
Cash On Cash
6.34%
Cap Rate
1.09
DSCR
$6,536
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,021
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,536
Total Expenses
$6,534
Mortgage P&I
45%
$2,917
Property Taxes
4%
$264
Home Insurance
3%
$217
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,634