Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.35% first-year return on $43,767 initial cash invested.
5.35%
Cash On Cash
8.92%
Cap Rate
1.43
DSCR
$1,945
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $1,750 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,767
Downpayment
20%
$24,540
Closing costs
1%
$1,227
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,945
Total Expenses
$1,750
Mortgage P&I
33%
$639
Property Taxes
5%
$93
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486