Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.3% first-year return on $120k initial cash invested.
5.3%
Cash On Cash
7.64%
Cap Rate
1.34
DSCR
$6,175
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,175 income − $5,646 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,840
Closing costs
1%
$4,842
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,175
Total Expenses
$5,646
Mortgage P&I
37%
$2,307
Property Taxes
3%
$202
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544