Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.98% first-year return on $102k initial cash invested.
4.98%
Cash On Cash
7.86%
Cap Rate
1.32
DSCR
$5,145
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $4,723 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$4,723
Mortgage P&I
39%
$1,986
Property Taxes
2%
$125
Home Insurance
3%
$142
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286