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
6.68%
Cap Rate
1.1
DSCR
$4,891
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,891 income − $4,880 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,891
Total Expenses
$4,880
Mortgage P&I
41%
$2,000
Property Taxes
7%
$345
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,223