Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.87% first-year return on $110k initial cash invested.
1.87%
Cash On Cash
6.81%
Cap Rate
1.18
DSCR
$5,125
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,125 income − $4,953 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,125
Total Expenses
$4,953
Mortgage P&I
41%
$2,114
Property Taxes
4%
$225
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,281