Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.02% first-year return on $302k initial cash invested.
4.02%
Cash On Cash
7.64%
Cap Rate
1.28
DSCR
$15,231
Rent
$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$15,231 income − $14,221 expenses = $1,010 cash flow
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$236k
Closing costs
1%
$11,787
Rehab
0%
$0
Furnishing
5%
$54,000
Cashflow
Total Income
$15,231
Total Expenses
$14,221
Mortgage P&I
39%
$5,883
Property Taxes
4%
$607
Home Insurance
3%
$420
HOA
0%
$0
Property Management
15%
$2,285
CapEx
4%
$609
Vacancy
0%
$0
Maintenance
4%
$609
Other
25%
$3,808