Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.86% first-year return on $103k initial cash invested.
0.86%
Cash On Cash
7.01%
Cap Rate
1.14
DSCR
$5,209
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,209 income − $5,135 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,880
Closing costs
1%
$4,044
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,209
Total Expenses
$5,135
Mortgage P&I
40%
$2,079
Property Taxes
8%
$410
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302