Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.79% first-year return on $102k initial cash invested.
6.79%
Cash On Cash
8.28%
Cap Rate
1.41
DSCR
$5,614
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,614
Total Expenses
$5,037
Mortgage P&I
35%
$1,956
Property Taxes
3%
$184
Home Insurance
3%
$147
HOA
1%
$54
Property Management
15%
$842
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404