Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.29% first-year return on $101k initial cash invested.
5.29%
Cash On Cash
7.98%
Cap Rate
1.33
DSCR
$5,300
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,300 income − $4,854 expenses = $446 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
$5,300
Total Expenses
$4,854
Mortgage P&I
37%
$1,979
Property Taxes
3%
$184
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,325