Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.58% first-year return on $36,375 initial cash invested.
1.58%
Cash On Cash
7.39%
Cap Rate
1.2
DSCR
$1,066
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,066 income − $1,018 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$87,500
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,375
Downpayment
20%
$17,500
Closing costs
1%
$875
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,066
Total Expenses
$1,018
Mortgage P&I
42%
$448
Property Taxes
3%
$27
Home Insurance
3%
$31
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$266