Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.55% first-year return on $44,229 initial cash invested.
2.55%
Cash On Cash
7.98%
Cap Rate
1.26
DSCR
$1,944
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $1,850 expenses = $94 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
$1,944
Total Expenses
$1,850
Mortgage P&I
34%
$659
Property Taxes
11%
$213
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486