Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.13% first-year return on $101k initial cash invested.
0.13%
Cash On Cash
6.3%
Cap Rate
1.1
DSCR
$4,426
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,740
Closing costs
1%
$3,937
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$4,415
Mortgage P&I
42%
$1,878
Property Taxes
6%
$255
Home Insurance
3%
$140
HOA
0%
$18
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106