Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.51% first-year return on $40,029 initial cash invested.
3.51%
Cash On Cash
8.26%
Cap Rate
1.34
DSCR
$1,676
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $1,559 expenses = $117 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
$1,676
Total Expenses
$1,559
Mortgage P&I
32%
$538
Property Taxes
11%
$180
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419