Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.05% first-year return on $107k initial cash invested.
3.05%
Cash On Cash
7.36%
Cap Rate
1.23
DSCR
$5,233
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,233 income − $4,961 expenses = $272 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
$5,233
Total Expenses
$4,961
Mortgage P&I
40%
$2,116
Property Taxes
4%
$198
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308