Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.99% first-year return on $41,352 initial cash invested.
4.99%
Cash On Cash
8.79%
Cap Rate
1.42
DSCR
$1,734
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,562 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,734
Total Expenses
$1,562
Mortgage P&I
33%
$574
Property Taxes
7%
$124
Home Insurance
2%
$32
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434