Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.66% first-year return on $166k initial cash invested.
5.66%
Cash On Cash
8.05%
Cap Rate
1.32
DSCR
$8,982
Rent
$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,982 income − $8,199 expenses = $783 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
$8,982
Total Expenses
$8,199
Mortgage P&I
40%
$3,583
Property Taxes
1%
$51
Home Insurance
3%
$254
HOA
0%
$0
Property Management
15%
$1,347
CapEx
4%
$359
Vacancy
0%
$0
Maintenance
4%
$359
Other
25%
$2,246