Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.83% first-year return on $36,060 initial cash invested.
1.83%
Cash On Cash
7.69%
Cap Rate
1.22
DSCR
$1,086
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,086 income − $1,031 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,086
Total Expenses
$1,031
Mortgage P&I
42%
$453
Property Taxes
2%
$27
Home Insurance
3%
$30
HOA
0%
$0
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$272