Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.83% first-year return on $46,497 initial cash invested.
8.83%
Cash On Cash
10%
Cap Rate
1.62
DSCR
$2,232
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $1,890 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,497
Downpayment
20%
$27,140
Closing costs
1%
$1,357
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$1,890
Mortgage P&I
31%
$700
Property Taxes
3%
$70
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558