Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.63% first-year return on $103k initial cash invested.
3.63%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$5,071
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,071 income − $4,758 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,071
Total Expenses
$4,758
Mortgage P&I
40%
$2,013
Property Taxes
3%
$164
Home Insurance
3%
$146
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268