Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.57% first-year return on $134k initial cash invested.
0.57%
Cash On Cash
6.61%
Cap Rate
1.11
DSCR
$5,886
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,886 income − $5,822 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,511
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,886
Total Expenses
$5,822
Mortgage P&I
47%
$2,738
Property Taxes
2%
$119
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,472