Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.76% first-year return on $166k initial cash invested.
4.76%
Cash On Cash
7.82%
Cap Rate
1.28
DSCR
$8,743
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,743 income − $8,085 expenses = $658 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
$8,743
Total Expenses
$8,085
Mortgage P&I
41%
$3,583
Property Taxes
1%
$51
Home Insurance
3%
$254
HOA
0%
$0
Property Management
15%
$1,311
CapEx
4%
$350
Vacancy
0%
$0
Maintenance
4%
$350
Other
25%
$2,186