Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.56% first-year return on $39,861 initial cash invested.
7.56%
Cash On Cash
10.57%
Cap Rate
1.55
DSCR
$1,908
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,657 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,861
Downpayment
20%
$20,820
Closing costs
1%
$1,041
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,657
Mortgage P&I
31%
$590
Property Taxes
6%
$117
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477