Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.67% first-year return on $103k initial cash invested.
3.67%
Cash On Cash
8.07%
Cap Rate
1.24
DSCR
$5,497
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,497 income − $5,183 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,760
Closing costs
1%
$4,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,497
Total Expenses
$5,183
Mortgage P&I
40%
$2,181
Property Taxes
4%
$221
Home Insurance
3%
$142
HOA
0%
$0
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374