Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.13% first-year return on $33,204 initial cash invested.
5.13%
Cash On Cash
9.28%
Cap Rate
1.52
DSCR
$1,252
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,252 income − $1,110 expenses = $142 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
$1,252
Total Expenses
$1,110
Mortgage P&I
29%
$368
Property Taxes
8%
$99
Home Insurance
3%
$42
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$313