Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.18% first-year return on $103k initial cash invested.
1.18%
Cash On Cash
7.09%
Cap Rate
1.15
DSCR
$5,261
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,261 income − $5,160 expenses = $101 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
$5,261
Total Expenses
$5,160
Mortgage P&I
40%
$2,079
Property Taxes
8%
$410
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,315