Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.62% first-year return on $110k initial cash invested.
0.62%
Cash On Cash
6.83%
Cap Rate
1.12
DSCR
$5,494
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,494 income − $5,437 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,494
Total Expenses
$5,437
Mortgage P&I
40%
$2,220
Property Taxes
8%
$425
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374