Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.83% first-year return on $39,966 initial cash invested.
4.83%
Cash On Cash
8.88%
Cap Rate
1.44
DSCR
$1,913
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $1,752 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,966
Downpayment
20%
$20,920
Closing costs
1%
$1,046
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,913
Total Expenses
$1,752
Mortgage P&I
28%
$536
Property Taxes
13%
$252
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478