Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.88% first-year return on $153k initial cash invested.
2.88%
Cash On Cash
7.43%
Cap Rate
1.23
DSCR
$7,674
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$7,674
Total Expenses
$7,306
Mortgage P&I
39%
$2,966
Property Taxes
5%
$374
Home Insurance
3%
$206
HOA
1%
$77
Property Management
15%
$1,151
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,918