Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.71% first-year return on $126k initial cash invested.
1.71%
Cash On Cash
6.84%
Cap Rate
1.18
DSCR
$6,558
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,558
Total Expenses
$6,379
Mortgage P&I
38%
$2,482
Property Taxes
7%
$486
Home Insurance
3%
$184
HOA
1%
$79
Property Management
15%
$984
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,640