Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.52% first-year return on $111k initial cash invested.
2.52%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$5,515
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,515 income − $5,281 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,515
Total Expenses
$5,281
Mortgage P&I
40%
$2,216
Property Taxes
2%
$133
Home Insurance
4%
$209
HOA
1%
$75
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379