Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.91% first-year return on $109k initial cash invested.
3.91%
Cash On Cash
7.54%
Cap Rate
1.28
DSCR
$6,143
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,700
Closing costs
1%
$4,335
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,143
Total Expenses
$5,788
Mortgage P&I
35%
$2,122
Property Taxes
8%
$520
Home Insurance
3%
$157
HOA
1%
$40
Property Management
15%
$921
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,536