Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.08% first-year return on $33,750 initial cash invested.
6.08%
Cash On Cash
9.89%
Cap Rate
1.62
DSCR
$1,659
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,488 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,659
Total Expenses
$1,488
Mortgage P&I
23%
$381
Property Taxes
17%
$285
Home Insurance
2%
$26
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415