Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.12% first-year return on $102k initial cash invested.
6.12%
Cash On Cash
8.05%
Cap Rate
1.39
DSCR
$5,951
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,951
Total Expenses
$5,432
Mortgage P&I
32%
$1,920
Property Taxes
9%
$515
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$893
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,488