Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.23% first-year return on $43,158 initial cash invested.
8.23%
Cash On Cash
10.2%
Cap Rate
1.6
DSCR
$2,171
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,171 income − $1,875 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,158
Downpayment
20%
$23,960
Closing costs
1%
$1,198
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,171
Total Expenses
$1,875
Mortgage P&I
29%
$635
Property Taxes
7%
$152
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543