Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.45% first-year return on $110k initial cash invested.
2.45%
Cash On Cash
6.89%
Cap Rate
1.22
DSCR
$5,665
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,665
Total Expenses
$5,440
Mortgage P&I
37%
$2,075
Property Taxes
7%
$417
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,416