Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.67% first-year return on $146k initial cash invested.
1.67%
Cash On Cash
7.32%
Cap Rate
1.16
DSCR
$7,568
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,568 income − $7,364 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,108
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,568
Total Expenses
$7,364
Mortgage P&I
43%
$3,221
Property Taxes
4%
$282
Home Insurance
3%
$228
HOA
0%
$0
Property Management
15%
$1,135
CapEx
4%
$303
Vacancy
0%
$0
Maintenance
4%
$303
Other
25%
$1,892