Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.92% first-year return on $102k initial cash invested.
3.92%
Cash On Cash
7.74%
Cap Rate
1.27
DSCR
$5,433
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,433 income − $5,100 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,433
Total Expenses
$5,100
Mortgage P&I
37%
$2,028
Property Taxes
6%
$325
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358