Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.64% first-year return on $138k initial cash invested.
2.64%
Cash On Cash
7.57%
Cap Rate
1.21
DSCR
$6,752
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,752 income − $6,448 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$103k
Closing costs
1%
$5,158
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$6,752
Total Expenses
$6,448
Mortgage P&I
40%
$2,679
Property Taxes
5%
$347
Home Insurance
3%
$181
HOA
0%
$0
Property Management
15%
$1,013
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,688