Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.79% first-year return on $106k initial cash invested.
0.79%
Cash On Cash
6.6%
Cap Rate
1.12
DSCR
$4,629
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$4,559
Mortgage P&I
44%
$2,041
Property Taxes
3%
$147
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,157