Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.01% first-year return on $113k initial cash invested.
1.01%
Cash On Cash
6.66%
Cap Rate
1.14
DSCR
$4,728
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,728
Total Expenses
$4,633
Mortgage P&I
44%
$2,065
Property Taxes
3%
$122
Home Insurance
3%
$149
HOA
1%
$28
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182