Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.12% first-year return on $112k initial cash invested.
2.12%
Cash On Cash
7.28%
Cap Rate
1.18
DSCR
$5,421
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $5,224 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$5,224
Mortgage P&I
42%
$2,289
Property Taxes
3%
$158
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355