Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.97% first-year return on $36,375 initial cash invested.
8.97%
Cash On Cash
10.7%
Cap Rate
1.74
DSCR
$1,496
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,496 income − $1,224 expenses = $272 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
$1,496
Total Expenses
$1,224
Mortgage P&I
30%
$448
Property Taxes
2%
$27
Home Insurance
2%
$31
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374