Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.91% first-year return on $121k initial cash invested.
1.91%
Cash On Cash
6.84%
Cap Rate
1.18
DSCR
$5,593
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,593
Total Expenses
$5,401
Mortgage P&I
42%
$2,375
Property Taxes
3%
$169
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$839
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398