Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.2% first-year return on $108k initial cash invested.
1.2%
Cash On Cash
6.65%
Cap Rate
1.15
DSCR
$4,862
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$4,754
Mortgage P&I
43%
$2,074
Property Taxes
4%
$197
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,216