Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.98% first-year return on $130k initial cash invested.
5.98%
Cash On Cash
8.22%
Cap Rate
1.35
DSCR
$7,496
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,496 income − $6,847 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,496
Total Expenses
$6,847
Mortgage P&I
36%
$2,714
Property Taxes
5%
$344
Home Insurance
3%
$191
HOA
0%
$0
Property Management
15%
$1,124
CapEx
4%
$300
Vacancy
0%
$0
Maintenance
4%
$300
Other
25%
$1,874