Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.84% first-year return on $105k initial cash invested.
0.84%
Cash On Cash
6.67%
Cap Rate
1.13
DSCR
$4,856
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,856 income − $4,782 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,856
Total Expenses
$4,782
Mortgage P&I
42%
$2,043
Property Taxes
5%
$260
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214