Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.65% first-year return on $121k initial cash invested.
0.65%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$5,513
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,513 income − $5,447 expenses = $66 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
$5,513
Total Expenses
$5,447
Mortgage P&I
45%
$2,504
Property Taxes
2%
$121
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,378