Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.07% first-year return on $114k initial cash invested.
2.07%
Cash On Cash
7.24%
Cap Rate
1.18
DSCR
$5,693
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,693 income − $5,496 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,693
Total Expenses
$5,496
Mortgage P&I
41%
$2,336
Property Taxes
5%
$261
Home Insurance
3%
$163
HOA
0%
$3
Property Management
15%
$854
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,423