Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.14% first-year return on $133k initial cash invested.
0.14%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$6,331
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,331 income − $6,315 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,331
Total Expenses
$6,315
Mortgage P&I
43%
$2,733
Property Taxes
6%
$351
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$950
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,583