Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.49% first-year return on $121k initial cash invested.
3.49%
Cash On Cash
7.28%
Cap Rate
1.25
DSCR
$6,051
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,900
Closing costs
1%
$4,895
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,051
Total Expenses
$5,700
Mortgage P&I
39%
$2,376
Property Taxes
4%
$251
Home Insurance
3%
$168
HOA
0%
$0
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,513