Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.06% first-year return on $121k initial cash invested.
0.06%
Cash On Cash
6.66%
Cap Rate
1.09
DSCR
$5,396
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,396 income − $5,390 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,260
Closing costs
1%
$4,913
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$5,390
Mortgage P&I
46%
$2,504
Property Taxes
2%
$121
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349