Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.16% first-year return on $110k initial cash invested.
2.16%
Cash On Cash
6.85%
Cap Rate
1.19
DSCR
$5,198
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,198 income − $5,000 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,198
Total Expenses
$5,000
Mortgage P&I
40%
$2,096
Property Taxes
5%
$252
Home Insurance
3%
$156
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300