Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.61% first-year return on $109k initial cash invested.
7.61%
Cash On Cash
8.61%
Cap Rate
1.45
DSCR
$6,699
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,699 income − $6,011 expenses = $688 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,699
Total Expenses
$6,011
Mortgage P&I
32%
$2,138
Property Taxes
8%
$507
Home Insurance
2%
$150
HOA
0%
$0
Property Management
15%
$1,005
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,675