Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.69% first-year return on $40,113 initial cash invested.
2.69%
Cash On Cash
7.79%
Cap Rate
1.27
DSCR
$1,390
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $1,300 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,113
Downpayment
20%
$21,060
Closing costs
1%
$1,053
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,390
Total Expenses
$1,300
Mortgage P&I
39%
$538
Property Taxes
4%
$61
Home Insurance
2%
$33
HOA
0%
$0
Property Management
15%
$208
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348