Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.36% first-year return on $110k initial cash invested.
2.36%
Cash On Cash
7.08%
Cap Rate
1.2
DSCR
$5,311
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,311 income − $5,095 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,311
Total Expenses
$5,095
Mortgage P&I
41%
$2,155
Property Taxes
4%
$237
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328