Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.67% first-year return on $164k initial cash invested.
9.67%
Cash On Cash
8.64%
Cap Rate
1.52
DSCR
$9,692
Rent
$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,692
Total Expenses
$8,369
Mortgage P&I
34%
$3,300
Property Taxes
2%
$171
Home Insurance
3%
$245
HOA
0%
$0
Property Management
15%
$1,454
CapEx
4%
$388
Vacancy
0%
$0
Maintenance
4%
$388
Other
25%
$2,423