Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.13% first-year return on $117k initial cash invested.
5.13%
Cash On Cash
8.14%
Cap Rate
1.33
DSCR
$7,306
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,200
Closing costs
1%
$4,710
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,306
Total Expenses
$6,806
Mortgage P&I
33%
$2,404
Property Taxes
10%
$704
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$1,096
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,826