Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.11% first-year return on $110k initial cash invested.
1.11%
Cash On Cash
6.89%
Cap Rate
1.14
DSCR
$5,416
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $5,314 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,416
Total Expenses
$5,314
Mortgage P&I
41%
$2,204
Property Taxes
6%
$351
Home Insurance
3%
$159
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,354