Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.4% first-year return on $45,468 initial cash invested.
2.4%
Cash On Cash
7.72%
Cap Rate
1.23
DSCR
$1,657
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,657 income − $1,566 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,468
Downpayment
20%
$26,160
Closing costs
1%
$1,308
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,657
Total Expenses
$1,566
Mortgage P&I
41%
$684
Property Taxes
0%
$2
Home Insurance
5%
$85
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414