Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.35% first-year return on $120k initial cash invested.
3.35%
Cash On Cash
7.24%
Cap Rate
1.24
DSCR
$5,892
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,892 income − $5,557 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,120
Closing costs
1%
$4,856
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,892
Total Expenses
$5,557
Mortgage P&I
40%
$2,359
Property Taxes
3%
$197
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,473