Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.98% first-year return on $128k initial cash invested.
1.98%
Cash On Cash
6.87%
Cap Rate
1.17
DSCR
$5,708
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,708
Total Expenses
$5,496
Mortgage P&I
45%
$2,566
Property Taxes
0%
$7
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,427