Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.08% first-year return on $106k initial cash invested.
1.08%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$5,478
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,478 income − $5,382 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,478
Total Expenses
$5,382
Mortgage P&I
38%
$2,094
Property Taxes
9%
$518
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370