Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.3% first-year return on $44,523 initial cash invested.
8.3%
Cash On Cash
10.76%
Cap Rate
1.56
DSCR
$2,416
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,108 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,523
Downpayment
20%
$25,260
Closing costs
1%
$1,263
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,108
Mortgage P&I
30%
$727
Property Taxes
7%
$181
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604