Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.03% first-year return on $114k initial cash invested.
0.03%
Cash On Cash
6.43%
Cap Rate
1.1
DSCR
$5,322
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,340
Closing costs
1%
$4,567
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$5,319
Mortgage P&I
42%
$2,231
Property Taxes
7%
$376
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330