Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.12% first-year return on $110k initial cash invested.
2.12%
Cash On Cash
7.03%
Cap Rate
1.2
DSCR
$5,752
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,752 income − $5,558 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,752
Total Expenses
$5,558
Mortgage P&I
37%
$2,144
Property Taxes
5%
$268
Home Insurance
3%
$156
HOA
4%
$229
Property Management
15%
$863
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,438