Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.2% first-year return on $43,179 initial cash invested.
6.2%
Cash On Cash
9.16%
Cap Rate
1.53
DSCR
$2,338
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,115 expenses = $223 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
$2,338
Total Expenses
$2,115
Mortgage P&I
26%
$598
Property Taxes
15%
$352
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584