Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.29% first-year return on $141k initial cash invested.
0.29%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$6,060
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,060 income − $6,026 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$6,060
Total Expenses
$6,026
Mortgage P&I
44%
$2,665
Property Taxes
4%
$267
Home Insurance
3%
$186
HOA
0%
$0
Property Management
15%
$909
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,515