Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.93% first-year return on $105k initial cash invested.
0.93%
Cash On Cash
6.62%
Cap Rate
1.13
DSCR
$4,611
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,740
Closing costs
1%
$4,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,611
Total Expenses
$4,530
Mortgage P&I
44%
$2,018
Property Taxes
4%
$168
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153