Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.49% first-year return on $121k initial cash invested.
1.49%
Cash On Cash
6.73%
Cap Rate
1.16
DSCR
$5,943
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,943
Total Expenses
$5,792
Mortgage P&I
40%
$2,369
Property Taxes
7%
$395
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$891
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,486