Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.01% first-year return on $104k initial cash invested.
0.01%
Cash On Cash
6.43%
Cap Rate
1.09
DSCR
$4,458
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $4,457 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$4,457
Mortgage P&I
45%
$2,018
Property Taxes
4%
$156
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114