Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.79% first-year return on $34,212 initial cash invested.
3.79%
Cash On Cash
8.5%
Cap Rate
1.44
DSCR
$1,506
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $1,398 expenses = $108 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
$1,506
Total Expenses
$1,398
Mortgage P&I
25%
$379
Property Taxes
10%
$143
Home Insurance
10%
$154
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376