Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.72% first-year return on $101k initial cash invested.
5.72%
Cash On Cash
8.24%
Cap Rate
1.35
DSCR
$5,573
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,573 income − $5,089 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,520
Closing costs
1%
$3,976
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,573
Total Expenses
$5,089
Mortgage P&I
36%
$2,022
Property Taxes
5%
$252
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,393