Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.51% first-year return on $35,850 initial cash invested.
3.51%
Cash On Cash
8.36%
Cap Rate
1.38
DSCR
$1,424
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $1,319 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,424
Total Expenses
$1,319
Mortgage P&I
30%
$430
Property Taxes
12%
$175
Home Insurance
2%
$30
HOA
0%
$0
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356