Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.79% first-year return on $153k initial cash invested.
1.79%
Cash On Cash
7.14%
Cap Rate
1.16
DSCR
$6,611
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,611 income − $6,382 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$117k
Closing costs
1%
$5,869
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$6,611
Total Expenses
$6,382
Mortgage P&I
45%
$2,998
Property Taxes
3%
$210
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$992
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,653