Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.87% first-year return on $102k initial cash invested.
0.87%
Cash On Cash
6.64%
Cap Rate
1.13
DSCR
$4,399
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,399
Total Expenses
$4,325
Mortgage P&I
45%
$1,967
Property Taxes
2%
$99
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100