Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.12% first-year return on $43,851 initial cash invested.
1.12%
Cash On Cash
7.39%
Cap Rate
1.16
DSCR
$1,532
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $1,491 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,851
Downpayment
20%
$24,620
Closing costs
1%
$1,231
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,532
Total Expenses
$1,491
Mortgage P&I
43%
$656
Property Taxes
2%
$23
Home Insurance
5%
$77
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383