Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.72% first-year return on $130k initial cash invested.
6.72%
Cash On Cash
8.42%
Cap Rate
1.38
DSCR
$7,652
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,652 income − $6,922 expenses = $730 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
$7,652
Total Expenses
$6,922
Mortgage P&I
35%
$2,714
Property Taxes
5%
$344
Home Insurance
3%
$191
HOA
0%
$0
Property Management
15%
$1,148
CapEx
4%
$306
Vacancy
0%
$0
Maintenance
4%
$306
Other
25%
$1,913