Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.25% first-year return on $40,848 initial cash invested.
9.25%
Cash On Cash
10.91%
Cap Rate
1.69
DSCR
$2,215
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $1,900 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,848
Downpayment
20%
$21,760
Closing costs
1%
$1,088
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,215
Total Expenses
$1,900
Mortgage P&I
26%
$585
Property Taxes
9%
$203
Home Insurance
2%
$48
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554