Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.76% first-year return on $117k initial cash invested.
3.76%
Cash On Cash
7.55%
Cap Rate
1.27
DSCR
$6,512
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,380
Closing costs
1%
$4,719
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,512
Total Expenses
$6,145
Mortgage P&I
36%
$2,341
Property Taxes
8%
$518
Home Insurance
2%
$161
HOA
0%
$0
Property Management
15%
$977
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,628