Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.07% first-year return on $127k initial cash invested.
0.07%
Cash On Cash
6.68%
Cap Rate
1.1
DSCR
$6,166
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,166 income − $6,159 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,166
Total Expenses
$6,159
Mortgage P&I
43%
$2,632
Property Taxes
6%
$377
Home Insurance
3%
$189
HOA
0%
$0
Property Management
15%
$925
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,542