Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.58% first-year return on $100k initial cash invested.
9.58%
Cash On Cash
9.14%
Cap Rate
1.53
DSCR
$5,680
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $4,881 expenses = $799 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,680
Total Expenses
$4,881
Mortgage P&I
34%
$1,950
Property Taxes
1%
$67
Home Insurance
2%
$138
HOA
0%
$0
Property Management
15%
$852
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,420