Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.25% first-year return on $44,313 initial cash invested.
1.25%
Cash On Cash
7.57%
Cap Rate
1.19
DSCR
$1,964
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $1,918 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$1,918
Mortgage P&I
34%
$665
Property Taxes
13%
$264
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491