Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.64% first-year return on $128k initial cash invested.
7.64%
Cash On Cash
8.39%
Cap Rate
1.43
DSCR
$7,318
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,318
Total Expenses
$6,505
Mortgage P&I
35%
$2,547
Property Taxes
4%
$258
Home Insurance
3%
$186
HOA
0%
$0
Property Management
15%
$1,098
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,830