Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.76% first-year return on $133k initial cash invested.
6.76%
Cash On Cash
8.29%
Cap Rate
1.39
DSCR
$7,745
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,745 income − $6,994 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,745
Total Expenses
$6,994
Mortgage P&I
35%
$2,733
Property Taxes
5%
$351
Home Insurance
2%
$192
HOA
0%
$0
Property Management
15%
$1,162
CapEx
4%
$310
Vacancy
0%
$0
Maintenance
4%
$310
Other
25%
$1,936