Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.88% first-year return on $43,851 initial cash invested.
0.88%
Cash On Cash
7.3%
Cap Rate
1.14
DSCR
$1,516
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,516 income − $1,484 expenses = $32 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
$1,516
Total Expenses
$1,484
Mortgage P&I
43%
$656
Property Taxes
2%
$23
Home Insurance
5%
$77
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$379