Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.5% first-year return on $242k initial cash invested.
2.5%
Cash On Cash
7.26%
Cap Rate
1.19
DSCR
$12,614
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$12,614
Total Expenses
$12,108
Mortgage P&I
43%
$5,455
Property Taxes
1%
$116
Home Insurance
4%
$481
HOA
0%
$0
Property Management
15%
$1,892
CapEx
4%
$505
Vacancy
0%
$0
Maintenance
4%
$505
Other
25%
$3,154