Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.21% first-year return on $109k initial cash invested.
8.21%
Cash On Cash
8.77%
Cap Rate
1.47
DSCR
$6,802
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,802 income − $6,059 expenses = $743 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
$6,802
Total Expenses
$6,059
Mortgage P&I
31%
$2,138
Property Taxes
7%
$507
Home Insurance
2%
$150
HOA
0%
$0
Property Management
15%
$1,020
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,700