Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.24% first-year return on $147k initial cash invested.
4.24%
Cash On Cash
7.71%
Cap Rate
1.3
DSCR
$7,636
Rent
$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$112k
Closing costs
1%
$5,583
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$7,636
Total Expenses
$7,116
Mortgage P&I
36%
$2,764
Property Taxes
6%
$493
Home Insurance
3%
$195
HOA
0%
$0
Property Management
15%
$1,145
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,909