Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.24% first-year return on $102k initial cash invested.
1.24%
Cash On Cash
6.74%
Cap Rate
1.15
DSCR
$4,718
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$4,613
Mortgage P&I
41%
$1,953
Property Taxes
5%
$254
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180