Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.12% first-year return on $40,386 initial cash invested.
6.12%
Cash On Cash
9.59%
Cap Rate
1.48
DSCR
$1,776
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $1,570 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,386
Downpayment
20%
$21,320
Closing costs
1%
$1,066
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,776
Total Expenses
$1,570
Mortgage P&I
32%
$575
Property Taxes
6%
$108
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444