Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.16% first-year return on $40,134 initial cash invested.
4.16%
Cash On Cash
8.39%
Cap Rate
1.38
DSCR
$1,576
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,576 income − $1,437 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,134
Downpayment
20%
$21,080
Closing costs
1%
$1,054
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,576
Total Expenses
$1,437
Mortgage P&I
34%
$535
Property Taxes
7%
$104
Home Insurance
3%
$42
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394