Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.54% first-year return on $104k initial cash invested.
0.54%
Cash On Cash
6.7%
Cap Rate
1.11
DSCR
$4,645
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,645 income − $4,598 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,340
Closing costs
1%
$4,117
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,645
Total Expenses
$4,598
Mortgage P&I
45%
$2,067
Property Taxes
3%
$158
Home Insurance
3%
$143
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161