Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.94% first-year return on $218k initial cash invested.
0.94%
Cash On Cash
6.98%
Cap Rate
1.13
DSCR
$11,437
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,437 income − $11,267 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,437
Total Expenses
$11,267
Mortgage P&I
43%
$4,896
Property Taxes
5%
$550
Home Insurance
3%
$332
HOA
0%
$0
Property Management
15%
$1,716
CapEx
4%
$457
Vacancy
0%
$0
Maintenance
4%
$457
Other
25%
$2,859