Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.99% first-year return on $41,772 initial cash invested.
2.99%
Cash On Cash
8.08%
Cap Rate
1.3
DSCR
$1,786
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,682 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,772
Downpayment
20%
$22,640
Closing costs
1%
$1,132
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,786
Total Expenses
$1,682
Mortgage P&I
33%
$587
Property Taxes
9%
$160
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446