Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.96% first-year return on $101k initial cash invested.
4.96%
Cash On Cash
7.82%
Cap Rate
1.34
DSCR
$5,754
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,754 income − $5,338 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,754
Total Expenses
$5,338
Mortgage P&I
33%
$1,921
Property Taxes
9%
$516
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$863
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,438