Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.09% first-year return on $142k initial cash invested.
2.09%
Cash On Cash
6.82%
Cap Rate
1.18
DSCR
$6,392
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,392
Total Expenses
$6,145
Mortgage P&I
45%
$2,852
Property Taxes
0%
$18
Home Insurance
3%
$206
HOA
0%
$0
Property Management
15%
$959
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,598