Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.01% first-year return on $116k initial cash invested.
3.01%
Cash On Cash
7.16%
Cap Rate
1.24
DSCR
$6,186
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,186
Total Expenses
$5,896
Mortgage P&I
36%
$2,239
Property Taxes
9%
$526
Home Insurance
3%
$163
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,546