Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.65% first-year return on $144k initial cash invested.
1.65%
Cash On Cash
6.81%
Cap Rate
1.17
DSCR
$7,177
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,177 income − $6,979 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,177
Total Expenses
$6,979
Mortgage P&I
41%
$2,912
Property Taxes
3%
$192
Home Insurance
3%
$210
HOA
3%
$220
Property Management
15%
$1,077
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,794