Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.23% first-year return on $103k initial cash invested.
1.23%
Cash On Cash
6.79%
Cap Rate
1.16
DSCR
$5,075
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,075 income − $4,969 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,960
Closing costs
1%
$4,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,075
Total Expenses
$4,969
Mortgage P&I
39%
$1,982
Property Taxes
8%
$425
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,269