Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.45% first-year return on $105k initial cash invested.
4.45%
Cash On Cash
7.65%
Cap Rate
1.3
DSCR
$5,468
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $5,077 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$5,077
Mortgage P&I
37%
$2,043
Property Taxes
5%
$260
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,367