Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.63% first-year return on $36,648 initial cash invested.
9.63%
Cash On Cash
10.85%
Cap Rate
1.85
DSCR
$1,846
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $1,552 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$88,800
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,648
Downpayment
20%
$17,760
Closing costs
1%
$888
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,846
Total Expenses
$1,552
Mortgage P&I
24%
$435
Property Taxes
10%
$189
Home Insurance
2%
$41
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462