Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.91% first-year return on $144k initial cash invested.
2.91%
Cash On Cash
7%
Cap Rate
1.22
DSCR
$7,120
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,006
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,120
Total Expenses
$6,770
Mortgage P&I
40%
$2,868
Property Taxes
4%
$271
Home Insurance
3%
$213
HOA
0%
$0
Property Management
15%
$1,068
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,780