Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.74% first-year return on $102k initial cash invested.
5.74%
Cash On Cash
8.33%
Cap Rate
1.34
DSCR
$5,436
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $4,948 expenses = $488 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
$5,436
Total Expenses
$4,948
Mortgage P&I
38%
$2,073
Property Taxes
2%
$127
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,359