Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.62% first-year return on $119k initial cash invested.
6.62%
Cash On Cash
8.12%
Cap Rate
1.39
DSCR
$6,584
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,360
Closing costs
1%
$4,818
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,584
Total Expenses
$5,927
Mortgage P&I
36%
$2,339
Property Taxes
4%
$270
Home Insurance
2%
$158
HOA
0%
$0
Property Management
15%
$988
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,646