Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.65% first-year return on $110k initial cash invested.
2.65%
Cash On Cash
7.32%
Cap Rate
1.23
DSCR
$6,299
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,299 income − $6,055 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,299
Total Expenses
$6,055
Mortgage P&I
35%
$2,189
Property Taxes
11%
$688
Home Insurance
2%
$154
HOA
0%
$0
Property Management
15%
$945
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,575