Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.7% first-year return on $129k initial cash invested.
0.7%
Cash On Cash
6.89%
Cap Rate
1.13
DSCR
$6,648
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,648 income − $6,573 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,648
Total Expenses
$6,573
Mortgage P&I
41%
$2,696
Property Taxes
8%
$499
Home Insurance
3%
$187
HOA
0%
$0
Property Management
15%
$997
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,662