Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.33% first-year return on $105k initial cash invested.
7.33%
Cash On Cash
8.57%
Cap Rate
1.42
DSCR
$5,769
Rent
$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,769 income − $5,125 expenses = $644 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$5,125
Mortgage P&I
36%
$2,097
Property Taxes
2%
$112
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442