Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.38% first-year return on $139k initial cash invested.
5.38%
Cash On Cash
7.65%
Cap Rate
1.33
DSCR
$7,300
Rent
$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,300 income − $6,679 expenses = $621 cash flow
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,744
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,300
Total Expenses
$6,679
Mortgage P&I
38%
$2,749
Property Taxes
3%
$184
Home Insurance
3%
$242
HOA
0%
$0
Property Management
15%
$1,095
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,825