Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.48% first-year return on $131k initial cash invested.
2.48%
Cash On Cash
7.4%
Cap Rate
1.21
DSCR
$6,030
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,030 income − $5,759 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$6,030
Total Expenses
$5,759
Mortgage P&I
41%
$2,464
Property Taxes
4%
$230
Home Insurance
3%
$171
HOA
0%
$0
Property Management
15%
$904
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,508