Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.6% first-year return on $231k initial cash invested.
0.6%
Cash On Cash
6.8%
Cap Rate
1.12
DSCR
$12,151
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,151 income − $12,036 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$202k
Closing costs
1%
$10,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$12,151
Total Expenses
$12,036
Mortgage P&I
42%
$5,135
Property Taxes
4%
$485
Home Insurance
5%
$583
HOA
0%
$0
Property Management
15%
$1,823
CapEx
4%
$486
Vacancy
0%
$0
Maintenance
4%
$486
Other
25%
$3,038