Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.63% first-year return on $105k initial cash invested.
6.63%
Cash On Cash
8.59%
Cap Rate
1.42
DSCR
$7,448
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,448 income − $6,866 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,448
Total Expenses
$6,866
Mortgage P&I
28%
$2,095
Property Taxes
12%
$881
Home Insurance
4%
$315
HOA
0%
$0
Property Management
15%
$1,117
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,862