Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.38% first-year return on $45,111 initial cash invested.
8.38%
Cash On Cash
10.04%
Cap Rate
1.59
DSCR
$2,186
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $1,871 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,111
Downpayment
20%
$25,820
Closing costs
1%
$1,291
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$1,871
Mortgage P&I
31%
$678
Property Taxes
4%
$93
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546