Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.32% first-year return on $390k initial cash invested.
4.32%
Cash On Cash
7.53%
Cap Rate
1.27
DSCR
$21,303
Rent
$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$21,303 income − $19,898 expenses = $1,405 cash flow
Investment Breakdown
|
Purchase Price
$1716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$343k
Closing costs
1%
$17,161
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$21,303
Total Expenses
$19,898
Mortgage P&I
40%
$8,508
Property Taxes
3%
$553
Home Insurance
3%
$612
HOA
0%
$0
Property Management
15%
$3,195
CapEx
4%
$852
Vacancy
0%
$0
Maintenance
4%
$852
Other
25%
$5,326