Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.94% first-year return on $40,050 initial cash invested.
7.94%
Cash On Cash
10.21%
Cap Rate
1.62
DSCR
$1,899
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $1,634 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,899
Total Expenses
$1,634
Mortgage P&I
29%
$552
Property Taxes
6%
$116
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475