Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.21% first-year return on $107k initial cash invested.
1.21%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$5,100
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,600
Closing costs
1%
$3,930
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,100
Total Expenses
$4,993
Mortgage P&I
38%
$1,950
Property Taxes
9%
$439
Home Insurance
3%
$140
HOA
0%
$16
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,275