Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.39% first-year return on $40,680 initial cash invested.
3.39%
Cash On Cash
8.06%
Cap Rate
1.32
DSCR
$1,556
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,441 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,680
Downpayment
20%
$21,600
Closing costs
1%
$1,080
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,556
Total Expenses
$1,441
Mortgage P&I
35%
$548
Property Taxes
7%
$109
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389