Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.1% first-year return on $104k initial cash invested.
8.1%
Cash On Cash
8.63%
Cap Rate
1.47
DSCR
$5,987
Rent
$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,987 income − $5,282 expenses = $705 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,280
Closing costs
1%
$4,114
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,987
Total Expenses
$5,282
Mortgage P&I
34%
$2,015
Property Taxes
4%
$247
Home Insurance
2%
$147
HOA
0%
$0
Property Management
15%
$898
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,497