Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.57% first-year return on $153k initial cash invested.
1.57%
Cash On Cash
6.91%
Cap Rate
1.16
DSCR
$6,704
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$117k
Closing costs
1%
$5,861
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$6,704
Total Expenses
$6,504
Mortgage P&I
43%
$2,908
Property Taxes
3%
$176
Home Insurance
3%
$202
HOA
0%
$0
Property Management
15%
$1,006
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,676