Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.05% first-year return on $38,979 initial cash invested.
9.05%
Cash On Cash
10.77%
Cap Rate
1.7
DSCR
$1,873
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $1,579 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,873
Total Expenses
$1,579
Mortgage P&I
28%
$528
Property Taxes
6%
$117
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468