Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.33% first-year return on $108k initial cash invested.
0.33%
Cash On Cash
6.44%
Cap Rate
1.1
DSCR
$4,673
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,160
Closing costs
1%
$4,308
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,673
Total Expenses
$4,643
Mortgage P&I
45%
$2,096
Property Taxes
3%
$153
Home Insurance
3%
$151
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168