Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.13% first-year return on $100k initial cash invested.
0.13%
Cash On Cash
6.52%
Cap Rate
1.1
DSCR
$4,701
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $4,690 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$4,690
Mortgage P&I
41%
$1,932
Property Taxes
8%
$365
Home Insurance
3%
$137
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175