Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.13% first-year return on $107k initial cash invested.
3.13%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$5,248
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,248 income − $4,969 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,740
Closing costs
1%
$4,237
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,248
Total Expenses
$4,969
Mortgage P&I
40%
$2,116
Property Taxes
4%
$198
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312