Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.01% first-year return on $113k initial cash invested.
7.01%
Cash On Cash
8.64%
Cap Rate
1.4
DSCR
$6,995
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,995 income − $6,332 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,995
Total Expenses
$6,332
Mortgage P&I
33%
$2,331
Property Taxes
7%
$482
Home Insurance
2%
$161
HOA
0%
$0
Property Management
15%
$1,049
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,749