Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.08% first-year return on $104k initial cash invested.
6.08%
Cash On Cash
8.14%
Cap Rate
1.37
DSCR
$5,493
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $4,966 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$4,966
Mortgage P&I
37%
$2,031
Property Taxes
3%
$154
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,373