Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.88% first-year return on $128k initial cash invested.
1.88%
Cash On Cash
6.88%
Cap Rate
1.18
DSCR
$6,139
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,139 income − $5,939 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,139
Total Expenses
$5,939
Mortgage P&I
41%
$2,547
Property Taxes
4%
$258
Home Insurance
3%
$186
HOA
0%
$0
Property Management
15%
$921
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,535