Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.99% first-year return on $106k initial cash invested.
0.99%
Cash On Cash
6.74%
Cap Rate
1.15
DSCR
$5,344
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,344 income − $5,257 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,344
Total Expenses
$5,257
Mortgage P&I
38%
$2,043
Property Taxes
7%
$382
Home Insurance
3%
$149
HOA
2%
$117
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336