Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.29% first-year return on $46,350 initial cash invested.
9.29%
Cash On Cash
10.54%
Cap Rate
1.62
DSCR
$2,365
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,006 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,365
Total Expenses
$2,006
Mortgage P&I
31%
$732
Property Taxes
4%
$91
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591