Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.03% first-year return on $43,851 initial cash invested.
2.03%
Cash On Cash
7.74%
Cap Rate
1.21
DSCR
$1,597
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,597 income − $1,523 expenses = $74 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
$1,597
Total Expenses
$1,523
Mortgage P&I
41%
$656
Property Taxes
1%
$23
Home Insurance
5%
$77
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399