Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.48% first-year return on $41,730 initial cash invested.
8.48%
Cash On Cash
10.32%
Cap Rate
1.69
DSCR
$2,584
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,289 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,730
Downpayment
20%
$22,600
Closing costs
1%
$1,130
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,289
Mortgage P&I
22%
$574
Property Taxes
17%
$435
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646