Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.87% first-year return on $121k initial cash invested.
9.87%
Cash On Cash
9.29%
Cap Rate
1.51
DSCR
$7,341
Rent
$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,341 income − $6,347 expenses = $994 cash flow
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,341
Total Expenses
$6,347
Mortgage P&I
34%
$2,507
Property Taxes
2%
$144
Home Insurance
2%
$172
HOA
0%
$0
Property Management
15%
$1,101
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,835