Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.66% first-year return on $101k initial cash invested.
3.66%
Cash On Cash
7.54%
Cap Rate
1.26
DSCR
$5,039
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,039 income − $4,730 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,300
Closing costs
1%
$3,965
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,039
Total Expenses
$4,730
Mortgage P&I
39%
$1,979
Property Taxes
4%
$184
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260