Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.99% first-year return on $165k initial cash invested.
1.99%
Cash On Cash
7%
Cap Rate
1.18
DSCR
$8,520
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,520 income − $8,246 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,520
Total Expenses
$8,246
Mortgage P&I
41%
$3,465
Property Taxes
5%
$446
Home Insurance
3%
$245
HOA
0%
$0
Property Management
15%
$1,278
CapEx
4%
$341
Vacancy
0%
$0
Maintenance
4%
$341
Other
25%
$2,130