Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.42% first-year return on $120k initial cash invested.
1.42%
Cash On Cash
6.61%
Cap Rate
1.16
DSCR
$5,429
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,840
Closing costs
1%
$4,842
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,429
Total Expenses
$5,287
Mortgage P&I
42%
$2,307
Property Taxes
4%
$202
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,357