Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.84% first-year return on $191k initial cash invested.
0.84%
Cash On Cash
6.75%
Cap Rate
1.12
DSCR
$8,993
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,993 income − $8,859 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,993
Total Expenses
$8,859
Mortgage P&I
46%
$4,150
Property Taxes
1%
$103
Home Insurance
3%
$289
HOA
0%
$0
Property Management
15%
$1,349
CapEx
4%
$360
Vacancy
0%
$0
Maintenance
4%
$360
Other
25%
$2,248