Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.84% first-year return on $41,625 initial cash invested.
0.84%
Cash On Cash
7.45%
Cap Rate
1.14
DSCR
$1,376
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $1,347 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,625
Downpayment
20%
$22,500
Closing costs
1%
$1,125
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,376
Total Expenses
$1,347
Mortgage P&I
45%
$614
Property Taxes
2%
$27
Home Insurance
3%
$46
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344