Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.21% first-year return on $43,767 initial cash invested.
5.21%
Cash On Cash
8.86%
Cap Rate
1.42
DSCR
$1,934
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $1,744 expenses = $190 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
$1,934
Total Expenses
$1,744
Mortgage P&I
33%
$639
Property Taxes
5%
$93
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484