Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.39% first-year return on $108k initial cash invested.
4.39%
Cash On Cash
7.75%
Cap Rate
1.3
DSCR
$6,175
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,175 income − $5,780 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,740
Closing costs
1%
$4,287
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,175
Total Expenses
$5,780
Mortgage P&I
34%
$2,127
Property Taxes
9%
$535
Home Insurance
2%
$154
HOA
0%
$0
Property Management
15%
$926
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544