Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.56% first-year return on $36,060 initial cash invested.
2.56%
Cash On Cash
8.02%
Cap Rate
1.27
DSCR
$1,128
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,128 income − $1,051 expenses = $77 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
$1,128
Total Expenses
$1,051
Mortgage P&I
40%
$453
Property Taxes
2%
$27
Home Insurance
3%
$30
HOA
0%
$0
Property Management
15%
$169
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$282