Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.4% first-year return on $114k initial cash invested.
3.4%
Cash On Cash
7.62%
Cap Rate
1.24
DSCR
$5,958
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,958 income − $5,634 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,958
Total Expenses
$5,634
Mortgage P&I
39%
$2,351
Property Taxes
4%
$262
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,490