Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.95% first-year return on $114k initial cash invested.
5.95%
Cash On Cash
8.11%
Cap Rate
1.36
DSCR
$6,512
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,512 income − $5,947 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,380
Closing costs
1%
$4,569
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,512
Total Expenses
$5,947
Mortgage P&I
35%
$2,262
Property Taxes
6%
$396
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$977
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,628