Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.41% first-year return on $125k initial cash invested.
8.41%
Cash On Cash
8.74%
Cap Rate
1.46
DSCR
$7,383
Rent
$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,383
Total Expenses
$6,506
Mortgage P&I
34%
$2,545
Property Taxes
3%
$196
Home Insurance
2%
$175
HOA
1%
$47
Property Management
15%
$1,107
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,846