Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.95% first-year return on $102k initial cash invested.
2.95%
Cash On Cash
7.57%
Cap Rate
1.22
DSCR
$4,981
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,981 income − $4,730 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,981
Total Expenses
$4,730
Mortgage P&I
42%
$2,073
Property Taxes
3%
$127
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,245