Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.87% first-year return on $43,179 initial cash invested.
9.87%
Cash On Cash
10.58%
Cap Rate
1.77
DSCR
$2,592
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,237 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,237
Mortgage P&I
23%
$598
Property Taxes
14%
$352
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648