Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.18% first-year return on $106k initial cash invested.
2.18%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$5,261
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,261 income − $5,069 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,261
Total Expenses
$5,069
Mortgage P&I
40%
$2,091
Property Taxes
5%
$289
Home Insurance
3%
$133
HOA
1%
$32
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,315