Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.7% first-year return on $108k initial cash invested.
2.7%
Cash On Cash
7.18%
Cap Rate
1.22
DSCR
$5,335
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,335 income − $5,091 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,060
Closing costs
1%
$4,303
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,335
Total Expenses
$5,091
Mortgage P&I
40%
$2,119
Property Taxes
5%
$254
Home Insurance
3%
$152
HOA
0%
$6
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,334