Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.26% first-year return on $104k initial cash invested.
0.26%
Cash On Cash
6.6%
Cap Rate
1.1
DSCR
$4,430
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $4,407 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,100
Closing costs
1%
$4,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$4,407
Mortgage P&I
46%
$2,058
Property Taxes
2%
$73
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108