Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.75% first-year return on $39,630 initial cash invested.
8.75%
Cash On Cash
10.43%
Cap Rate
1.71
DSCR
$2,080
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $1,791 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,630
Downpayment
20%
$20,600
Closing costs
1%
$1,030
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$1,791
Mortgage P&I
25%
$523
Property Taxes
11%
$234
Home Insurance
2%
$36
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520