Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.51% first-year return on $33,204 initial cash invested.
6.51%
Cash On Cash
9.96%
Cap Rate
1.63
DSCR
$1,326
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,326 income − $1,146 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$72,400
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,204
Downpayment
20%
$14,480
Closing costs
1%
$724
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$1,326
Total Expenses
$1,146
Mortgage P&I
28%
$368
Property Taxes
7%
$99
Home Insurance
3%
$42
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332