Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.66% first-year return on $110k initial cash invested.
1.66%
Cash On Cash
6.89%
Cap Rate
1.17
DSCR
$5,189
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,189
Total Expenses
$5,037
Mortgage P&I
42%
$2,155
Property Taxes
5%
$237
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,297