Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.77% first-year return on $102k initial cash invested.
5.77%
Cash On Cash
7.96%
Cap Rate
1.36
DSCR
$5,462
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,860
Closing costs
1%
$3,993
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$4,972
Mortgage P&I
36%
$1,942
Property Taxes
5%
$265
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,366