Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.08% first-year return on $102k initial cash invested.
3.08%
Cash On Cash
7.57%
Cap Rate
1.23
DSCR
$5,274
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,274 income − $5,013 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,274
Total Expenses
$5,013
Mortgage P&I
39%
$2,044
Property Taxes
6%
$298
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,318