Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.22% first-year return on $105k initial cash invested.
4.22%
Cash On Cash
7.71%
Cap Rate
1.28
DSCR
$5,498
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $5,128 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,100
Closing costs
1%
$4,155
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$5,128
Mortgage P&I
38%
$2,078
Property Taxes
5%
$248
Home Insurance
3%
$150
HOA
0%
$13
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374