Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.64% first-year return on $36,732 initial cash invested.
9.64%
Cash On Cash
11.52%
Cap Rate
1.76
DSCR
$1,860
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $1,565 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$89,200
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,732
Downpayment
20%
$17,840
Closing costs
1%
$892
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$1,565
Mortgage P&I
26%
$487
Property Taxes
7%
$138
Home Insurance
3%
$48
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465