Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.78% first-year return on $36,060 initial cash invested.
9.78%
Cash On Cash
11.58%
Cap Rate
1.8
DSCR
$1,858
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,564 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$1,564
Mortgage P&I
25%
$462
Property Taxes
9%
$162
Home Insurance
3%
$49
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464