Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.99% first-year return on $39,651 initial cash invested.
5.99%
Cash On Cash
9.61%
Cap Rate
1.47
DSCR
$1,636
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $1,438 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,651
Downpayment
20%
$20,620
Closing costs
1%
$1,031
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,636
Total Expenses
$1,438
Mortgage P&I
34%
$563
Property Taxes
2%
$35
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409