Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.25% first-year return on $110k initial cash invested.
6.25%
Cash On Cash
8.37%
Cap Rate
1.39
DSCR
$5,719
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$81,520
Closing costs
1%
$4,076
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,719
Total Expenses
$5,148
Mortgage P&I
36%
$2,043
Property Taxes
3%
$191
Home Insurance
3%
$168
HOA
0%
$0
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,430