Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.86% first-year return on $45,090 initial cash invested.
3.86%
Cash On Cash
8.43%
Cap Rate
1.34
DSCR
$2,087
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $1,942 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,087
Total Expenses
$1,942
Mortgage P&I
32%
$678
Property Taxes
10%
$218
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522