Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.16% first-year return on $133k initial cash invested.
1.16%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$7,015
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,015
Total Expenses
$6,886
Mortgage P&I
39%
$2,728
Property Taxes
8%
$594
Home Insurance
3%
$196
HOA
0%
$0
Property Management
15%
$1,052
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,754