Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.08% first-year return on $111k initial cash invested.
2.08%
Cash On Cash
7.29%
Cap Rate
1.19
DSCR
$5,744
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,744
Total Expenses
$5,551
Mortgage P&I
40%
$2,277
Property Taxes
6%
$344
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,436