Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.62% first-year return on $101k initial cash invested.
3.62%
Cash On Cash
7.64%
Cap Rate
1.26
DSCR
$5,454
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $5,149 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$5,149
Mortgage P&I
37%
$2,000
Property Taxes
6%
$345
Home Insurance
3%
$186
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364