Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.84% first-year return on $100k initial cash invested.
5.84%
Cash On Cash
8.03%
Cap Rate
1.38
DSCR
$5,664
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,664 income − $5,177 expenses = $487 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,664
Total Expenses
$5,177
Mortgage P&I
34%
$1,900
Property Taxes
7%
$417
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,416