Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.15% first-year return on $106k initial cash invested.
0.15%
Cash On Cash
6.36%
Cap Rate
1.11
DSCR
$5,146
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,146 income − $5,133 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,146
Total Expenses
$5,133
Mortgage P&I
39%
$1,992
Property Taxes
7%
$335
Home Insurance
3%
$147
HOA
4%
$189
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286