Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.42% first-year return on $118k initial cash invested.
0.42%
Cash On Cash
6.63%
Cap Rate
1.12
DSCR
$5,830
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,830 income − $5,789 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,830
Total Expenses
$5,789
Mortgage P&I
40%
$2,352
Property Taxes
8%
$455
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,458