Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.62% first-year return on $46,497 initial cash invested.
8.62%
Cash On Cash
9.93%
Cap Rate
1.6
DSCR
$2,218
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $1,884 expenses = $334 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
$2,218
Total Expenses
$1,884
Mortgage P&I
32%
$700
Property Taxes
3%
$70
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554