Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.06% first-year return on $104k initial cash invested.
1.06%
Cash On Cash
6.84%
Cap Rate
1.14
DSCR
$5,006
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $4,914 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,300
Closing costs
1%
$4,115
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$4,914
Mortgage P&I
41%
$2,054
Property Taxes
6%
$312
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252