Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.69% first-year return on $40,029 initial cash invested.
3.69%
Cash On Cash
8.34%
Cap Rate
1.36
DSCR
$1,691
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,691 income − $1,568 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,691
Total Expenses
$1,568
Mortgage P&I
32%
$538
Property Taxes
11%
$180
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423