Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.69% first-year return on $40,512 initial cash invested.
9.69%
Cash On Cash
11.03%
Cap Rate
1.7
DSCR
$2,009
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $1,682 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,512
Downpayment
20%
$21,440
Closing costs
1%
$1,072
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,009
Total Expenses
$1,682
Mortgage P&I
29%
$578
Property Taxes
5%
$103
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502