Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.44% first-year return on $126k initial cash invested.
7.44%
Cash On Cash
8.37%
Cap Rate
1.42
DSCR
$7,247
Rent
$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,247 income − $6,464 expenses = $783 cash flow
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,247
Total Expenses
$6,464
Mortgage P&I
35%
$2,525
Property Taxes
4%
$276
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$1,087
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,812