Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.67% first-year return on $101k initial cash invested.
3.67%
Cash On Cash
7.61%
Cap Rate
1.27
DSCR
$5,461
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,461 income − $5,152 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,461
Total Expenses
$5,152
Mortgage P&I
36%
$1,982
Property Taxes
7%
$403
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,365