Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.43% first-year return on $101k initial cash invested.
6.43%
Cash On Cash
8.19%
Cap Rate
1.39
DSCR
$5,278
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $4,737 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$4,737
Mortgage P&I
37%
$1,948
Property Taxes
2%
$115
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,320