Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.87% first-year return on $129k initial cash invested.
2.87%
Cash On Cash
7.34%
Cap Rate
1.22
DSCR
$6,272
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,272
Total Expenses
$5,964
Mortgage P&I
40%
$2,500
Property Taxes
4%
$278
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$941
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,568