Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.25% first-year return on $30,268 initial cash invested.
3.25%
Cash On Cash
9.49%
Cap Rate
1.4
DSCR
$1,224
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $1,142 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$58,420
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,268
Downpayment
20%
$11,684
Closing costs
1%
$584
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$1,224
Total Expenses
$1,142
Mortgage P&I
27%
$331
Property Taxes
17%
$203
Home Insurance
2%
$20
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306