Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.11% first-year return on $101k initial cash invested.
0.11%
Cash On Cash
7.18%
Cap Rate
1.1
DSCR
$5,125
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,125 income − $5,116 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,125
Total Expenses
$5,116
Mortgage P&I
42%
$2,150
Property Taxes
7%
$366
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,281