Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.43% first-year return on $103k initial cash invested.
3.43%
Cash On Cash
7.68%
Cap Rate
1.27
DSCR
$6,202
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,202 income − $5,909 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,500
Closing costs
1%
$4,025
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,202
Total Expenses
$5,909
Mortgage P&I
33%
$2,035
Property Taxes
12%
$730
Home Insurance
3%
$168
HOA
0%
$0
Property Management
15%
$930
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,550