Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.19% first-year return on $142k initial cash invested.
3.19%
Cash On Cash
7.11%
Cap Rate
1.23
DSCR
$6,641
Rent
$377
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
$6,641
Total Expenses
$6,264
Mortgage P&I
43%
$2,852
Property Taxes
0%
$18
Home Insurance
3%
$206
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,660