AirBnB Investment Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
AB
1
Example AirBnB Property
2
Purchase Price$129,500
3
Mortgage Interest Rate5%
4
Down Payment (20%)$25,900
5
Closing Costs (5%)$6,475
6
Renovation Budget$30,000
7
Furniture Budget$10,000
8
Total Cash up Front$72,375
9
10
Gross Rent/mo$3,000
11
less mortgage payment-$556
12
less prop insurance-$80
13
less prop taxes-$50
14
less property mgmt fee (20%)-$600
15
less sinking fund (10%)-$300
16
less HOA (if applicable)$0
17
less lawn/landscaping-$50
18
Net Oper. Income$1,364
19
20
Cash on Cash Return-on-Investment
22.61%
21
for instructions, please see my article on SmartMoneyNation.com
Loading...
Main menu