Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.77% first-year return on $133k initial cash invested.
2.77%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$7,039
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,039 income − $6,732 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,039
Total Expenses
$6,732
Mortgage P&I
38%
$2,677
Property Taxes
6%
$437
Home Insurance
3%
$198
HOA
1%
$40
Property Management
15%
$1,056
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,760