Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.83% first-year return on $45,090 initial cash invested.
0.83%
Cash On Cash
7.29%
Cap Rate
1.16
DSCR
$1,870
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $1,839 expenses = $31 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
$1,870
Total Expenses
$1,839
Mortgage P&I
36%
$678
Property Taxes
12%
$218
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468