Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.41% first-year return on $42,087 initial cash invested.
9.41%
Cash On Cash
10.46%
Cap Rate
1.72
DSCR
$2,198
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $1,868 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,087
Downpayment
20%
$22,940
Closing costs
1%
$1,147
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$1,868
Mortgage P&I
26%
$582
Property Taxes
8%
$183
Home Insurance
2%
$47
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550