Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.22% first-year return on $43,200 initial cash invested.
9.22%
Cash On Cash
10.34%
Cap Rate
1.72
DSCR
$2,500
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,500
Total Expenses
$2,168
Mortgage P&I
24%
$602
Property Taxes
13%
$324
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625