Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.84% first-year return on $142k initial cash invested.
3.84%
Cash On Cash
7.65%
Cap Rate
1.26
DSCR
$8,122
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,122 income − $7,666 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,122
Total Expenses
$7,666
Mortgage P&I
37%
$2,996
Property Taxes
7%
$564
Home Insurance
3%
$208
HOA
0%
$0
Property Management
15%
$1,218
CapEx
4%
$325
Vacancy
0%
$0
Maintenance
4%
$325
Other
25%
$2,030