Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.39% first-year return on $44,607 initial cash invested.
9.39%
Cash On Cash
10.26%
Cap Rate
1.68
DSCR
$2,264
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $1,915 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,607
Downpayment
20%
$25,340
Closing costs
1%
$1,267
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$1,915
Mortgage P&I
28%
$643
Property Taxes
6%
$147
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566