Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.47% first-year return on $116k initial cash invested.
0.47%
Cash On Cash
6.48%
Cap Rate
1.12
DSCR
$5,454
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,900
Closing costs
1%
$4,645
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$5,409
Mortgage P&I
41%
$2,246
Property Taxes
6%
$348
Home Insurance
3%
$166
HOA
1%
$31
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364