Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.3% first-year return on $40,050 initial cash invested.
0.3%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$1,556
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,546 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,556
Total Expenses
$1,546
Mortgage P&I
34%
$533
Property Taxes
15%
$230
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389