Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.89% first-year return on $45,279 initial cash invested.
6.89%
Cash On Cash
9.14%
Cap Rate
1.51
DSCR
$1,864
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,604 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,864
Total Expenses
$1,604
Mortgage P&I
35%
$654
Property Taxes
0%
$8
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466