Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.54% first-year return on $43,452 initial cash invested.
7.54%
Cash On Cash
9.8%
Cap Rate
1.56
DSCR
$2,056
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $1,783 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,452
Downpayment
20%
$24,240
Closing costs
1%
$1,212
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,056
Total Expenses
$1,783
Mortgage P&I
31%
$635
Property Taxes
5%
$96
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514