Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.74% first-year return on $112k initial cash invested.
1.74%
Cash On Cash
6.79%
Cap Rate
1.17
DSCR
$5,147
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,147 income − $4,985 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,147
Total Expenses
$4,985
Mortgage P&I
42%
$2,163
Property Taxes
3%
$159
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287