Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.3% first-year return on $114k initial cash invested.
4.3%
Cash On Cash
7.67%
Cap Rate
1.29
DSCR
$5,965
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,965
Total Expenses
$5,558
Mortgage P&I
38%
$2,266
Property Taxes
5%
$271
Home Insurance
3%
$157
HOA
0%
$0
Property Management
15%
$895
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,491