Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.28% first-year return on $116k initial cash invested.
0.28%
Cash On Cash
6.48%
Cap Rate
1.11
DSCR
$5,586
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $5,559 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$5,559
Mortgage P&I
40%
$2,262
Property Taxes
8%
$454
Home Insurance
3%
$163
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396