Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.1% first-year return on $41,772 initial cash invested.
3.1%
Cash On Cash
8.13%
Cap Rate
1.31
DSCR
$1,796
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,688 expenses = $108 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
$1,796
Total Expenses
$1,688
Mortgage P&I
33%
$587
Property Taxes
9%
$160
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449