Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.3% first-year return on $121k initial cash invested.
4.3%
Cash On Cash
7.68%
Cap Rate
1.28
DSCR
$6,294
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,294 income − $5,861 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,020
Closing costs
1%
$4,901
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,294
Total Expenses
$5,861
Mortgage P&I
39%
$2,453
Property Taxes
3%
$213
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$944
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,574