Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.3% first-year return on $34,212 initial cash invested.
7.3%
Cash On Cash
10.18%
Cap Rate
1.73
DSCR
$1,700
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $1,492 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$77,200
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,212
Downpayment
20%
$15,440
Closing costs
1%
$772
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,700
Total Expenses
$1,492
Mortgage P&I
22%
$379
Property Taxes
8%
$143
Home Insurance
9%
$154
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425