Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.95% first-year return on $145k initial cash invested.
1.95%
Cash On Cash
6.88%
Cap Rate
1.18
DSCR
$7,037
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,037 income − $6,801 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,043
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,037
Total Expenses
$6,801
Mortgage P&I
42%
$2,947
Property Taxes
4%
$276
Home Insurance
3%
$201
HOA
0%
$0
Property Management
15%
$1,056
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,759