Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.02% first-year return on $110k initial cash invested.
0.02%
Cash On Cash
6.62%
Cap Rate
1.1
DSCR
$5,505
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,505 income − $5,503 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,505
Total Expenses
$5,503
Mortgage P&I
40%
$2,193
Property Taxes
9%
$521
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,376