Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.77% first-year return on $107k initial cash invested.
2.77%
Cash On Cash
7.1%
Cap Rate
1.23
DSCR
$5,405
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,860
Closing costs
1%
$4,243
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,405
Total Expenses
$5,158
Mortgage P&I
38%
$2,048
Property Taxes
7%
$364
Home Insurance
3%
$152
HOA
0%
$0
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,351