Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.74% first-year return on $192k initial cash invested.
5.74%
Cash On Cash
7.74%
Cap Rate
1.34
DSCR
$11,069
Rent
$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,069
Total Expenses
$10,149
Mortgage P&I
36%
$3,998
Property Taxes
5%
$542
Home Insurance
3%
$296
HOA
0%
$0
Property Management
15%
$1,660
CapEx
4%
$443
Vacancy
0%
$0
Maintenance
4%
$443
Other
25%
$2,767