Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.7% first-year return on $43,158 initial cash invested.
6.7%
Cash On Cash
9.61%
Cap Rate
1.51
DSCR
$2,065
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $1,824 expenses = $241 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
$2,065
Total Expenses
$1,824
Mortgage P&I
31%
$635
Property Taxes
7%
$152
Home Insurance
2%
$45
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516