Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.54% first-year return on $108k initial cash invested.
1.54%
Cash On Cash
7.22%
Cap Rate
1.16
DSCR
$5,235
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $5,096 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,960
Closing costs
1%
$4,298
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,235
Total Expenses
$5,096
Mortgage P&I
43%
$2,238
Property Taxes
3%
$182
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,309