Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.01% first-year return on $101k initial cash invested.
1.01%
Cash On Cash
6.7%
Cap Rate
1.13
DSCR
$4,400
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $4,315 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$4,315
Mortgage P&I
44%
$1,948
Property Taxes
3%
$115
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100