Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.2% first-year return on $110k initial cash invested.
1.2%
Cash On Cash
6.65%
Cap Rate
1.16
DSCR
$5,688
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,620
Closing costs
1%
$4,381
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,688
Total Expenses
$5,578
Mortgage P&I
37%
$2,091
Property Taxes
11%
$598
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$853
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,422