Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.17% first-year return on $44,733 initial cash invested.
3.17%
Cash On Cash
8.44%
Cap Rate
1.27
DSCR
$1,857
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $1,739 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,733
Downpayment
20%
$25,460
Closing costs
1%
$1,273
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,857
Total Expenses
$1,739
Mortgage P&I
38%
$703
Property Taxes
4%
$70
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464