Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.39% first-year return on $41,352 initial cash invested.
8.39%
Cash On Cash
10.15%
Cap Rate
1.64
DSCR
$1,959
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $1,670 expenses = $289 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
$1,959
Total Expenses
$1,670
Mortgage P&I
29%
$574
Property Taxes
6%
$124
Home Insurance
2%
$32
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490