Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.38% first-year return on $104k initial cash invested.
5.38%
Cash On Cash
8%
Cap Rate
1.33
DSCR
$5,283
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $4,816 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,100
Closing costs
1%
$4,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$4,816
Mortgage P&I
39%
$2,058
Property Taxes
1%
$73
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321