Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.38% first-year return on $155k initial cash invested.
1.38%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$8,316
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,526
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,316
Total Expenses
$8,138
Mortgage P&I
39%
$3,240
Property Taxes
8%
$644
Home Insurance
3%
$262
HOA
0%
$0
Property Management
15%
$1,247
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,079