Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.59% first-year return on $46,329 initial cash invested.
5.59%
Cash On Cash
8.82%
Cap Rate
1.43
DSCR
$2,031
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $1,815 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,031
Total Expenses
$1,815
Mortgage P&I
34%
$694
Property Taxes
5%
$99
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508