Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.13% first-year return on $102k initial cash invested.
5.13%
Cash On Cash
7.9%
Cap Rate
1.32
DSCR
$5,217
Rent
$435
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,217
Total Expenses
$4,782
Mortgage P&I
38%
$1,984
Property Taxes
3%
$153
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304