Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.45% first-year return on $104k initial cash invested.
1.45%
Cash On Cash
6.99%
Cap Rate
1.17
DSCR
$5,507
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,507 income − $5,381 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,220
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,507
Total Expenses
$5,381
Mortgage P&I
37%
$2,049
Property Taxes
9%
$485
Home Insurance
3%
$146
HOA
1%
$58
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,377