Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.15% first-year return on $52,224 initial cash invested.
9.15%
Cash On Cash
10.92%
Cap Rate
1.71
DSCR
$2,746
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,348 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,224
Downpayment
20%
$26,880
Closing costs
1%
$1,344
Rehab
0%
$0
Furnishing
18%
$24,000
Cashflow
Total Income
$2,746
Total Expenses
$2,348
Mortgage P&I
26%
$715
Property Taxes
10%
$266
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686