Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.12% first-year return on $44,229 initial cash invested.
2.12%
Cash On Cash
7.81%
Cap Rate
1.23
DSCR
$1,910
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $1,832 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$1,832
Mortgage P&I
35%
$659
Property Taxes
11%
$213
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478