Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.65% first-year return on $100k initial cash invested.
2.65%
Cash On Cash
7.26%
Cap Rate
1.21
DSCR
$4,748
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $4,527 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$4,527
Mortgage P&I
41%
$1,951
Property Taxes
3%
$155
Home Insurance
3%
$142
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187