Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.61% first-year return on $166k initial cash invested.
5.61%
Cash On Cash
8.04%
Cap Rate
1.32
DSCR
$8,969
Rent
$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,969 income − $8,193 expenses = $776 cash flow
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,969
Total Expenses
$8,193
Mortgage P&I
40%
$3,583
Property Taxes
1%
$51
Home Insurance
3%
$254
HOA
0%
$0
Property Management
15%
$1,345
CapEx
4%
$359
Vacancy
0%
$0
Maintenance
4%
$359
Other
25%
$2,242