Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.71% first-year return on $112k initial cash invested.
0.71%
Cash On Cash
6.55%
Cap Rate
1.13
DSCR
$5,304
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,304 income − $5,237 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,304
Total Expenses
$5,237
Mortgage P&I
41%
$2,175
Property Taxes
7%
$358
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326