Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.55% first-year return on $112k initial cash invested.
1.55%
Cash On Cash
7.53%
Cap Rate
1.16
DSCR
$6,044
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,044 income − $5,900 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,300
Closing costs
1%
$4,465
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,044
Total Expenses
$5,900
Mortgage P&I
40%
$2,415
Property Taxes
7%
$422
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,511