Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.83% first-year return on $125k initial cash invested.
4.83%
Cash On Cash
8.01%
Cap Rate
1.29
DSCR
$6,791
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,791 income − $6,286 expenses = $505 cash flow
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,114
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,791
Total Expenses
$6,286
Mortgage P&I
39%
$2,635
Property Taxes
3%
$208
Home Insurance
3%
$182
HOA
0%
$0
Property Management
15%
$1,019
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,698