Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.52% first-year return on $131k initial cash invested.
1.52%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$6,534
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,534
Total Expenses
$6,368
Mortgage P&I
40%
$2,638
Property Taxes
6%
$402
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,634